<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>£33,600</td><td>£34,104</td><td>£34,957</td><td>£35,831</td><td>£36,905</td><td>£175,397</td></tr><tr><td>Total Expenses</td><td>£31,633</td><td>£31,694</td><td>£31,790</td><td>£31,889</td><td>£32,007</td><td>£159,013</td></tr><tr><td>Profit Before Tax</td><td>£1,968</td><td>£2,410</td><td>£3,166</td><td>£3,942</td><td>£4,899</td><td>£16,384</td></tr><tr><td>Profit After Tax      </td><td>£1,594</td><td>£1,952</td><td>£2,565</td><td>£3,193</td><td>£3,968</td><td>£13,271</td></tr><tr><td>Change In Property Value</td><td>£17,500</td><td>£17,938</td><td>£33,095</td><td>£42,269</td><td>£48,648</td><td>£159,450</td></tr><tr><td>Net Return</td><td>£19,094</td><td>£19,889</td><td>£35,659</td><td>£45,462</td><td>£52,616</td><td>£172,720</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>8%</td><td>9%</td><td>15%</td><td>19%</td><td>23%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>