<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>£40,800</td><td>£41,412</td><td>£42,033</td><td>£43,084</td><td>£44,161</td><td>£211,490</td></tr><tr><td>Total Expenses</td><td>£36,594</td><td>£36,668</td><td>£36,740</td><td>£36,856</td><td>£36,974</td><td>£183,832</td></tr><tr><td>Profit Before Tax</td><td>£4,206</td><td>£4,744</td><td>£5,293</td><td>£6,228</td><td>£7,187</td><td>£27,658</td></tr><tr><td>Profit After Tax      </td><td>£3,407</td><td>£3,843</td><td>£4,287</td><td>£5,045</td><td>£5,821</td><td>£22,403</td></tr><tr><td>Change In Property Value</td><td>£9,950</td><td>£30,149</td><td>£41,404</td><td>£48,443</td><td>£39,373</td><td>£169,318</td></tr><tr><td>Net Return</td><td>£13,357</td><td>£33,991</td><td>£45,691</td><td>£53,488</td><td>£45,195</td><td>£191,721</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>