<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>£54,600</td><td>£55,419</td><td>£56,250</td><td>£57,657</td><td>£59,098</td><td>£283,024</td></tr><tr><td>Total Expenses</td><td>£47,788</td><td>£47,882</td><td>£47,975</td><td>£48,126</td><td>£48,281</td><td>£240,052</td></tr><tr><td>Profit Before Tax</td><td>£6,813</td><td>£7,537</td><td>£8,275</td><td>£9,530</td><td>£10,817</td><td>£42,972</td></tr><tr><td>Profit After Tax      </td><td>£5,518</td><td>£6,105</td><td>£6,703</td><td>£7,719</td><td>£8,762</td><td>£34,807</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£39,390</td><td>£54,096</td><td>£63,292</td><td>£51,442</td><td>£221,220</td></tr><tr><td>Net Return</td><td>£18,518</td><td>£45,495</td><td>£60,798</td><td>£71,011</td><td>£60,204</td><td>£256,027</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>