<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>£42,624</td><td>£43,263</td><td>£44,345</td><td>£45,454</td><td>£46,817</td><td>£222,503</td></tr><tr><td>Total Expenses</td><td>£37,011</td><td>£37,120</td><td>£37,272</td><td>£37,426</td><td>£37,605</td><td>£186,434</td></tr><tr><td>Profit Before Tax</td><td>£5,613</td><td>£6,143</td><td>£7,073</td><td>£8,027</td><td>£9,212</td><td>£36,069</td></tr><tr><td>Profit After Tax      </td><td>£4,547</td><td>£4,976</td><td>£5,729</td><td>£6,502</td><td>£7,462</td><td>£29,216</td></tr><tr><td>Change In Property Value</td><td>£15,500</td><td>£15,810</td><td>£32,252</td><td>£41,928</td><td>£44,025</td><td>£149,515</td></tr><tr><td>Net Return</td><td>£20,047</td><td>£20,786</td><td>£37,982</td><td>£48,430</td><td>£51,486</td><td>£178,731</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>69%</td></tr></tbody></table></div></div></template></turbo-stream>