<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>£29,028</td><td>£29,463</td><td>£29,905</td><td>£30,653</td><td>£31,419</td><td>£150,469</td></tr><tr><td>Total Expenses</td><td>£25,121</td><td>£25,177</td><td>£25,231</td><td>£25,317</td><td>£25,404</td><td>£126,250</td></tr><tr><td>Profit Before Tax</td><td>£3,907</td><td>£4,286</td><td>£4,674</td><td>£5,336</td><td>£6,015</td><td>£24,219</td></tr><tr><td>Profit After Tax      </td><td>£3,165</td><td>£3,472</td><td>£3,786</td><td>£4,322</td><td>£4,872</td><td>£19,618</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£20,453</td><td>£28,088</td><td>£32,863</td><td>£26,710</td><td>£114,864</td></tr><tr><td>Net Return</td><td>£9,915</td><td>£23,925</td><td>£31,874</td><td>£37,186</td><td>£31,583</td><td>£134,482</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>14%</td><td>17%</td><td>14%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>