<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>£38,952</td><td>£39,536</td><td>£40,129</td><td>£41,133</td><td>£42,161</td><td>£201,911</td></tr><tr><td>Total Expenses</td><td>£34,961</td><td>£35,032</td><td>£35,102</td><td>£35,213</td><td>£35,326</td><td>£175,635</td></tr><tr><td>Profit Before Tax</td><td>£3,991</td><td>£4,504</td><td>£5,027</td><td>£5,920</td><td>£6,835</td><td>£26,276</td></tr><tr><td>Profit After Tax      </td><td>£3,232</td><td>£3,648</td><td>£4,072</td><td>£4,795</td><td>£5,536</td><td>£21,284</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£28,785</td><td>£39,531</td><td>£46,252</td><td>£37,592</td><td>£161,661</td></tr><tr><td>Net Return</td><td>£12,732</td><td>£32,433</td><td>£43,604</td><td>£51,047</td><td>£43,128</td><td>£182,944</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>14%</td><td>16%</td><td>13%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>