<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>£33,156</td><td>£33,653</td><td>£34,495</td><td>£35,357</td><td>£36,418</td><td>£173,079</td></tr><tr><td>Total Expenses</td><td>£29,604</td><td>£29,666</td><td>£29,760</td><td>£29,858</td><td>£29,974</td><td>£148,862</td></tr><tr><td>Profit Before Tax</td><td>£3,552</td><td>£3,988</td><td>£4,734</td><td>£5,499</td><td>£6,443</td><td>£24,216</td></tr><tr><td>Profit After Tax      </td><td>£2,877</td><td>£3,230</td><td>£3,835</td><td>£4,454</td><td>£5,219</td><td>£19,615</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£13,260</td><td>£27,050</td><td>£35,166</td><td>£36,924</td><td>£125,400</td></tr><tr><td>Net Return</td><td>£15,877</td><td>£16,490</td><td>£30,885</td><td>£39,620</td><td>£42,143</td><td>£145,015</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>14%</td><td>18%</td><td>20%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>