<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>£38,508</td><td>£39,086</td><td>£40,063</td><td>£41,064</td><td>£42,296</td><td>£201,017</td></tr><tr><td>Total Expenses</td><td>£33,227</td><td>£33,330</td><td>£33,471</td><td>£33,615</td><td>£33,781</td><td>£167,424</td></tr><tr><td>Profit Before Tax</td><td>£5,281</td><td>£5,755</td><td>£6,592</td><td>£7,449</td><td>£8,515</td><td>£33,593</td></tr><tr><td>Profit After Tax      </td><td>£4,278</td><td>£4,662</td><td>£5,339</td><td>£6,034</td><td>£6,897</td><td>£27,211</td></tr><tr><td>Change In Property Value</td><td>£13,800</td><td>£14,076</td><td>£28,715</td><td>£37,330</td><td>£39,196</td><td>£133,117</td></tr><tr><td>Net Return</td><td>£18,078</td><td>£18,738</td><td>£34,054</td><td>£43,363</td><td>£46,094</td><td>£160,327</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>