<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>£40,452</td><td>£41,059</td><td>£42,085</td><td>£43,137</td><td>£44,432</td><td>£211,165</td></tr><tr><td>Total Expenses</td><td>£34,810</td><td>£34,916</td><td>£35,062</td><td>£35,211</td><td>£35,383</td><td>£175,382</td></tr><tr><td>Profit Before Tax</td><td>£5,642</td><td>£6,143</td><td>£7,023</td><td>£7,926</td><td>£9,048</td><td>£35,783</td></tr><tr><td>Profit After Tax      </td><td>£4,570</td><td>£4,975</td><td>£5,689</td><td>£6,420</td><td>£7,329</td><td>£28,984</td></tr><tr><td>Change In Property Value</td><td>£14,500</td><td>£14,790</td><td>£30,172</td><td>£39,223</td><td>£41,184</td><td>£139,869</td></tr><tr><td>Net Return</td><td>£19,070</td><td>£19,765</td><td>£35,861</td><td>£45,643</td><td>£48,514</td><td>£168,853</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>