<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>£39,900</td><td>£40,498</td><td>£41,106</td><td>£42,134</td><td>£43,187</td><td>£206,825</td></tr><tr><td>Total Expenses</td><td>£36,556</td><td>£36,666</td><td>£36,768</td><td>£36,912</td><td>£37,060</td><td>£183,963</td></tr><tr><td>Profit Before Tax</td><td>£3,344</td><td>£3,832</td><td>£4,338</td><td>£5,221</td><td>£6,127</td><td>£22,862</td></tr><tr><td>Profit After Tax      </td><td>£2,708</td><td>£3,104</td><td>£3,514</td><td>£4,229</td><td>£4,962</td><td>£18,518</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£28,785</td><td>£39,531</td><td>£46,252</td><td>£37,592</td><td>£161,661</td></tr><tr><td>Net Return</td><td>£12,208</td><td>£31,889</td><td>£43,045</td><td>£50,481</td><td>£42,555</td><td>£180,179</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>6%</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>