<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>£29,196</td><td>£29,634</td><td>£30,078</td><td>£30,830</td><td>£31,601</td><td>£151,340</td></tr><tr><td>Total Expenses</td><td>£25,781</td><td>£25,838</td><td>£25,892</td><td>£25,978</td><td>£26,066</td><td>£129,554</td></tr><tr><td>Profit Before Tax</td><td>£3,415</td><td>£3,796</td><td>£4,186</td><td>£4,853</td><td>£5,536</td><td>£21,786</td></tr><tr><td>Profit After Tax      </td><td>£2,766</td><td>£3,075</td><td>£3,391</td><td>£3,931</td><td>£4,484</td><td>£17,646</td></tr><tr><td>Change In Property Value</td><td>£6,950</td><td>£21,059</td><td>£28,920</td><td>£33,837</td><td>£27,502</td><td>£118,267</td></tr><tr><td>Net Return</td><td>£9,716</td><td>£24,134</td><td>£32,311</td><td>£37,767</td><td>£31,986</td><td>£135,914</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>59%</td></tr></tbody></table></div></div></template></turbo-stream>