<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>£35,748</td><td>£36,284</td><td>£37,191</td><td>£38,121</td><td>£39,265</td><td>£186,609</td></tr><tr><td>Total Expenses</td><td>£31,364</td><td>£31,463</td><td>£31,597</td><td>£31,734</td><td>£31,891</td><td>£158,048</td></tr><tr><td>Profit Before Tax</td><td>£4,384</td><td>£4,821</td><td>£5,594</td><td>£6,387</td><td>£7,374</td><td>£28,561</td></tr><tr><td>Profit After Tax      </td><td>£3,551</td><td>£3,905</td><td>£4,532</td><td>£5,174</td><td>£5,973</td><td>£23,135</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£13,260</td><td>£27,050</td><td>£35,166</td><td>£36,924</td><td>£125,400</td></tr><tr><td>Net Return</td><td>£16,551</td><td>£17,165</td><td>£31,582</td><td>£40,339</td><td>£42,897</td><td>£148,534</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</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>