<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>£35,496</td><td>£36,028</td><td>£36,569</td><td>£37,483</td><td>£38,420</td><td>£183,997</td></tr><tr><td>Total Expenses</td><td>£31,237</td><td>£31,303</td><td>£31,368</td><td>£31,469</td><td>£31,574</td><td>£156,951</td></tr><tr><td>Profit Before Tax</td><td>£4,259</td><td>£4,725</td><td>£5,201</td><td>£6,014</td><td>£6,846</td><td>£27,045</td></tr><tr><td>Profit After Tax      </td><td>£3,449</td><td>£3,827</td><td>£4,213</td><td>£4,871</td><td>£5,546</td><td>£21,907</td></tr><tr><td>Change In Property Value</td><td>£8,450</td><td>£25,604</td><td>£35,162</td><td>£41,140</td><td>£33,437</td><td>£143,793</td></tr><tr><td>Net Return</td><td>£11,899</td><td>£29,431</td><td>£39,375</td><td>£46,011</td><td>£38,983</td><td>£165,699</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>14%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>