<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>£33,396</td><td>£33,897</td><td>£34,405</td><td>£35,266</td><td>£36,147</td><td>£173,111</td></tr><tr><td>Total Expenses</td><td>£29,419</td><td>£29,481</td><td>£29,542</td><td>£29,639</td><td>£29,738</td><td>£147,819</td></tr><tr><td>Profit Before Tax</td><td>£3,977</td><td>£4,416</td><td>£4,863</td><td>£5,627</td><td>£6,409</td><td>£25,292</td></tr><tr><td>Profit After Tax      </td><td>£3,222</td><td>£3,577</td><td>£3,939</td><td>£4,558</td><td>£5,192</td><td>£20,486</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£24,089</td><td>£33,082</td><td>£38,705</td><td>£31,459</td><td>£135,284</td></tr><tr><td>Net Return</td><td>£11,172</td><td>£27,665</td><td>£37,021</td><td>£43,263</td><td>£36,651</td><td>£155,771</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>14%</td><td>16%</td><td>14%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>