<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>£41,796</td><td>£42,423</td><td>£43,059</td><td>£44,136</td><td>£45,239</td><td>£216,653</td></tr><tr><td>Total Expenses</td><td>£40,072</td><td>£40,147</td><td>£40,221</td><td>£40,339</td><td>£40,460</td><td>£201,240</td></tr><tr><td>Profit Before Tax</td><td>£1,724</td><td>£2,276</td><td>£2,838</td><td>£3,796</td><td>£4,779</td><td>£15,413</td></tr><tr><td>Profit After Tax      </td><td>£1,396</td><td>£1,843</td><td>£2,299</td><td>£3,075</td><td>£3,871</td><td>£12,485</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£33,330</td><td>£45,773</td><td>£53,555</td><td>£43,528</td><td>£187,186</td></tr><tr><td>Net Return</td><td>£12,396</td><td>£35,173</td><td>£48,072</td><td>£56,630</td><td>£47,399</td><td>£199,670</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>3%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>13%</td><td>15%</td><td>12%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>