<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>£28,140</td><td>£28,562</td><td>£28,991</td><td>£29,715</td><td>£30,458</td><td>£145,866</td></tr><tr><td>Total Expenses</td><td>£26,371</td><td>£26,463</td><td>£26,547</td><td>£26,662</td><td>£26,779</td><td>£132,822</td></tr><tr><td>Profit Before Tax</td><td>£1,769</td><td>£2,099</td><td>£2,443</td><td>£3,054</td><td>£3,680</td><td>£13,044</td></tr><tr><td>Profit After Tax      </td><td>£1,433</td><td>£1,700</td><td>£1,979</td><td>£2,473</td><td>£2,980</td><td>£10,566</td></tr><tr><td>Change In Property Value</td><td>£6,700</td><td>£20,301</td><td>£27,880</td><td>£32,620</td><td>£26,513</td><td>£114,013</td></tr><tr><td>Net Return</td><td>£8,133</td><td>£22,001</td><td>£29,859</td><td>£35,093</td><td>£29,493</td><td>£124,579</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</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>