<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>£32,976</td><td>£33,471</td><td>£33,973</td><td>£34,822</td><td>£35,693</td><td>£170,934</td></tr><tr><td>Total Expenses</td><td>£30,555</td><td>£30,654</td><td>£30,746</td><td>£30,872</td><td>£31,002</td><td>£153,830</td></tr><tr><td>Profit Before Tax</td><td>£2,421</td><td>£2,816</td><td>£3,227</td><td>£3,950</td><td>£4,690</td><td>£17,104</td></tr><tr><td>Profit After Tax      </td><td>£1,961</td><td>£2,281</td><td>£2,614</td><td>£3,199</td><td>£3,799</td><td>£13,855</td></tr><tr><td>Change In Property Value</td><td>£7,850</td><td>£23,786</td><td>£32,665</td><td>£38,219</td><td>£31,063</td><td>£133,583</td></tr><tr><td>Net Return</td><td>£9,811</td><td>£26,067</td><td>£35,279</td><td>£41,418</td><td>£34,862</td><td>£147,437</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>13%</td><td>16%</td><td>13%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>