<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>£39,060</td><td>£39,646</td><td>£40,637</td><td>£41,653</td><td>£42,903</td><td>£203,898</td></tr><tr><td>Total Expenses</td><td>£33,679</td><td>£33,783</td><td>£33,925</td><td>£34,071</td><td>£34,238</td><td>£169,696</td></tr><tr><td>Profit Before Tax</td><td>£5,382</td><td>£5,863</td><td>£6,712</td><td>£7,582</td><td>£8,664</td><td>£34,203</td></tr><tr><td>Profit After Tax      </td><td>£4,359</td><td>£4,749</td><td>£5,437</td><td>£6,142</td><td>£7,018</td><td>£27,704</td></tr><tr><td>Change In Property Value</td><td>£14,000</td><td>£14,280</td><td>£29,131</td><td>£37,871</td><td>£39,764</td><td>£135,046</td></tr><tr><td>Net Return</td><td>£18,359</td><td>£19,029</td><td>£34,568</td><td>£44,012</td><td>£46,782</td><td>£162,750</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>