<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>£32,796</td><td>£33,288</td><td>£33,787</td><td>£34,632</td><td>£35,498</td><td>£170,001</td></tr><tr><td>Total Expenses</td><td>£29,520</td><td>£29,581</td><td>£29,641</td><td>£29,736</td><td>£29,834</td><td>£148,312</td></tr><tr><td>Profit Before Tax</td><td>£3,276</td><td>£3,707</td><td>£4,146</td><td>£4,896</td><td>£5,664</td><td>£21,688</td></tr><tr><td>Profit After Tax      </td><td>£2,654</td><td>£3,002</td><td>£3,358</td><td>£3,965</td><td>£4,588</td><td>£17,568</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£24,240</td><td>£33,290</td><td>£38,949</td><td>£31,657</td><td>£136,135</td></tr><tr><td>Net Return</td><td>£10,654</td><td>£27,242</td><td>£36,648</td><td>£42,914</td><td>£36,245</td><td>£153,703</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>13%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>