<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>£36,120</td><td>£36,662</td><td>£37,212</td><td>£38,142</td><td>£39,096</td><td>£187,231</td></tr><tr><td>Total Expenses</td><td>£31,783</td><td>£31,849</td><td>£31,914</td><td>£32,018</td><td>£32,124</td><td>£159,688</td></tr><tr><td>Profit Before Tax</td><td>£4,338</td><td>£4,813</td><td>£5,297</td><td>£6,124</td><td>£6,972</td><td>£27,543</td></tr><tr><td>Profit After Tax      </td><td>£3,513</td><td>£3,898</td><td>£4,291</td><td>£4,961</td><td>£5,647</td><td>£22,310</td></tr><tr><td>Change In Property Value</td><td>£8,600</td><td>£26,058</td><td>£35,786</td><td>£41,870</td><td>£34,031</td><td>£146,345</td></tr><tr><td>Net Return</td><td>£12,113</td><td>£29,956</td><td>£40,077</td><td>£46,831</td><td>£39,678</td><td>£168,655</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>