<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>£39,972</td><td>£40,572</td><td>£41,180</td><td>£42,210</td><td>£43,265</td><td>£207,198</td></tr><tr><td>Total Expenses</td><td>£35,868</td><td>£35,940</td><td>£36,011</td><td>£36,125</td><td>£36,241</td><td>£180,185</td></tr><tr><td>Profit Before Tax</td><td>£4,104</td><td>£4,631</td><td>£5,169</td><td>£6,085</td><td>£7,024</td><td>£27,013</td></tr><tr><td>Profit After Tax      </td><td>£3,324</td><td>£3,751</td><td>£4,187</td><td>£4,929</td><td>£5,689</td><td>£21,881</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£29,543</td><td>£40,572</td><td>£47,469</td><td>£38,582</td><td>£165,915</td></tr><tr><td>Net Return</td><td>£13,074</td><td>£33,294</td><td>£44,758</td><td>£52,398</td><td>£44,271</td><td>£187,795</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>13%</td><td>16%</td><td>13%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>