<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>£32,556</td><td>£33,044</td><td>£33,540</td><td>£34,379</td><td>£35,238</td><td>£168,757</td></tr><tr><td>Total Expenses</td><td>£28,691</td><td>£28,753</td><td>£28,812</td><td>£28,907</td><td>£29,003</td><td>£144,166</td></tr><tr><td>Profit Before Tax</td><td>£3,865</td><td>£4,292</td><td>£4,728</td><td>£5,472</td><td>£6,235</td><td>£24,591</td></tr><tr><td>Profit After Tax      </td><td>£3,130</td><td>£3,476</td><td>£3,829</td><td>£4,432</td><td>£5,050</td><td>£19,918</td></tr><tr><td>Change In Property Value</td><td>£7,750</td><td>£23,483</td><td>£32,249</td><td>£37,732</td><td>£30,667</td><td>£131,881</td></tr><tr><td>Net Return</td><td>£10,880</td><td>£26,959</td><td>£36,079</td><td>£42,164</td><td>£35,718</td><td>£151,799</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>