<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£43,044</td><td>£43,690</td><td>£44,345</td><td>£45,454</td><td>£46,590</td><td>£223,122</td></tr><tr><td>Total Expenses</td><td>£38,588</td><td>£38,665</td><td>£38,741</td><td>£38,862</td><td>£38,987</td><td>£193,843</td></tr><tr><td>Profit Before Tax</td><td>£4,456</td><td>£5,024</td><td>£5,604</td><td>£6,591</td><td>£7,603</td><td>£29,279</td></tr><tr><td>Profit After Tax      </td><td>£3,609</td><td>£4,070</td><td>£4,539</td><td>£5,339</td><td>£6,159</td><td>£23,716</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£31,815</td><td>£43,693</td><td>£51,120</td><td>£41,549</td><td>£178,677</td></tr><tr><td>Net Return</td><td>£14,109</td><td>£35,885</td><td>£48,232</td><td>£56,459</td><td>£47,708</td><td>£202,393</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>13%</td><td>16%</td><td>13%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>