<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>£38,772</td><td>£39,354</td><td>£39,944</td><td>£40,942</td><td>£41,966</td><td>£200,978</td></tr><tr><td>Total Expenses</td><td>£32,422</td><td>£32,530</td><td>£32,630</td><td>£32,771</td><td>£32,916</td><td>£163,269</td></tr><tr><td>Profit Before Tax</td><td>£6,350</td><td>£6,824</td><td>£7,314</td><td>£8,171</td><td>£9,050</td><td>£37,709</td></tr><tr><td>Profit After Tax      </td><td>£5,144</td><td>£5,527</td><td>£5,924</td><td>£6,619</td><td>£7,330</td><td>£30,544</td></tr><tr><td>Change In Property Value</td><td>£12,375</td><td>£29,308</td><td>£39,001</td><td>£45,284</td><td>£33,284</td><td>£159,252</td></tr><tr><td>Net Return</td><td>£17,519</td><td>£34,835</td><td>£44,925</td><td>£51,903</td><td>£40,614</td><td>£189,796</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>16%</td><td>19%</td><td>15%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>