<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>£33,204</td><td>£33,702</td><td>£34,545</td><td>£35,408</td><td>£36,470</td><td>£173,329</td></tr><tr><td>Total Expenses</td><td>£28,927</td><td>£29,023</td><td>£29,150</td><td>£29,280</td><td>£29,429</td><td>£145,809</td></tr><tr><td>Profit Before Tax</td><td>£4,277</td><td>£4,679</td><td>£5,395</td><td>£6,128</td><td>£7,041</td><td>£27,520</td></tr><tr><td>Profit After Tax      </td><td>£3,464</td><td>£3,790</td><td>£4,370</td><td>£4,964</td><td>£5,703</td><td>£22,291</td></tr><tr><td>Change In Property Value</td><td>£11,900</td><td>£12,138</td><td>£24,762</td><td>£32,190</td><td>£33,799</td><td>£114,789</td></tr><tr><td>Net Return</td><td>£15,364</td><td>£15,928</td><td>£29,131</td><td>£37,154</td><td>£39,503</td><td>£137,080</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>11%</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>