<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>£31,200</td><td>£31,668</td><td>£32,143</td><td>£32,947</td><td>£33,770</td><td>£161,728</td></tr><tr><td>Total Expenses</td><td>£29,360</td><td>£29,419</td><td>£29,477</td><td>£29,568</td><td>£29,661</td><td>£147,485</td></tr><tr><td>Profit Before Tax</td><td>£1,840</td><td>£2,249</td><td>£2,666</td><td>£3,379</td><td>£4,109</td><td>£14,243</td></tr><tr><td>Profit After Tax      </td><td>£1,490</td><td>£1,821</td><td>£2,159</td><td>£2,737</td><td>£3,329</td><td>£11,537</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£24,240</td><td>£33,290</td><td>£38,949</td><td>£31,657</td><td>£136,135</td></tr><tr><td>Net Return</td><td>£9,490</td><td>£26,061</td><td>£35,449</td><td>£41,686</td><td>£34,985</td><td>£147,672</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>13%</td><td>16%</td><td>13%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>