<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>£35,700</td><td>£36,235</td><td>£36,779</td><td>£37,699</td><td>£38,641</td><td>£185,054</td></tr><tr><td>Total Expenses</td><td>£31,419</td><td>£31,485</td><td>£31,549</td><td>£31,652</td><td>£31,757</td><td>£157,861</td></tr><tr><td>Profit Before Tax</td><td>£4,281</td><td>£4,751</td><td>£5,230</td><td>£6,047</td><td>£6,884</td><td>£27,193</td></tr><tr><td>Profit After Tax      </td><td>£3,468</td><td>£3,848</td><td>£4,236</td><td>£4,898</td><td>£5,576</td><td>£22,026</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£25,755</td><td>£35,370</td><td>£41,383</td><td>£33,635</td><td>£144,644</td></tr><tr><td>Net Return</td><td>£11,968</td><td>£29,603</td><td>£39,606</td><td>£46,281</td><td>£39,212</td><td>£166,670</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>