<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>£41,376</td><td>£41,997</td><td>£42,627</td><td>£43,692</td><td>£44,785</td><td>£214,476</td></tr><tr><td>Total Expenses</td><td>£36,330</td><td>£36,405</td><td>£36,478</td><td>£36,595</td><td>£36,715</td><td>£182,522</td></tr><tr><td>Profit Before Tax</td><td>£5,046</td><td>£5,592</td><td>£6,149</td><td>£7,097</td><td>£8,070</td><td>£31,954</td></tr><tr><td>Profit After Tax      </td><td>£4,087</td><td>£4,530</td><td>£4,981</td><td>£5,749</td><td>£6,537</td><td>£25,883</td></tr><tr><td>Change In Property Value</td><td>£9,850</td><td>£29,846</td><td>£40,988</td><td>£47,956</td><td>£38,977</td><td>£167,616</td></tr><tr><td>Net Return</td><td>£13,937</td><td>£34,375</td><td>£45,968</td><td>£53,705</td><td>£45,514</td><td>£193,499</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>