<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>£49,200</td><td>£49,938</td><td>£50,687</td><td>£51,954</td><td>£53,253</td><td>£255,032</td></tr><tr><td>Total Expenses</td><td>£44,030</td><td>£44,116</td><td>£44,201</td><td>£44,339</td><td>£44,479</td><td>£221,166</td></tr><tr><td>Profit Before Tax</td><td>£5,170</td><td>£5,822</td><td>£6,486</td><td>£7,616</td><td>£8,774</td><td>£33,867</td></tr><tr><td>Profit After Tax      </td><td>£4,188</td><td>£4,716</td><td>£5,253</td><td>£6,169</td><td>£7,107</td><td>£27,432</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£36,360</td><td>£49,934</td><td>£58,423</td><td>£47,485</td><td>£204,203</td></tr><tr><td>Net Return</td><td>£16,188</td><td>£41,076</td><td>£55,188</td><td>£64,592</td><td>£54,592</td><td>£231,635</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>13%</td><td>15%</td><td>13%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>