<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>£57,756</td><td>£58,622</td><td>£59,502</td><td>£60,989</td><td>£62,514</td><td>£299,383</td></tr><tr><td>Total Expenses</td><td>£50,516</td><td>£50,615</td><td>£50,714</td><td>£50,873</td><td>£51,036</td><td>£253,754</td></tr><tr><td>Profit Before Tax</td><td>£7,240</td><td>£8,007</td><td>£8,788</td><td>£10,116</td><td>£11,478</td><td>£45,629</td></tr><tr><td>Profit After Tax      </td><td>£5,864</td><td>£6,486</td><td>£7,118</td><td>£8,194</td><td>£9,297</td><td>£36,960</td></tr><tr><td>Change In Property Value</td><td>£13,750</td><td>£41,663</td><td>£57,217</td><td>£66,943</td><td>£54,410</td><td>£233,982</td></tr><tr><td>Net Return</td><td>£19,614</td><td>£48,148</td><td>£64,335</td><td>£75,138</td><td>£63,707</td><td>£270,942</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>13%</td><td>15%</td><td>13%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>