<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>£35,952</td><td>£36,491</td><td>£37,039</td><td>£37,965</td><td>£38,914</td><td>£186,360</td></tr><tr><td>Total Expenses</td><td>£32,313</td><td>£32,379</td><td>£32,444</td><td>£32,547</td><td>£32,653</td><td>£162,336</td></tr><tr><td>Profit Before Tax</td><td>£3,639</td><td>£4,112</td><td>£4,595</td><td>£5,417</td><td>£6,261</td><td>£24,025</td></tr><tr><td>Profit After Tax      </td><td>£2,948</td><td>£3,331</td><td>£3,722</td><td>£4,388</td><td>£5,071</td><td>£19,460</td></tr><tr><td>Change In Property Value</td><td>£8,770</td><td>£26,573</td><td>£36,494</td><td>£42,698</td><td>£34,704</td><td>£149,238</td></tr><tr><td>Net Return</td><td>£11,718</td><td>£29,904</td><td>£40,215</td><td>£47,086</td><td>£39,775</td><td>£168,698</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>14%</td><td>16%</td><td>13%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>