<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>£44,820</td><td>£45,492</td><td>£46,630</td><td>£47,795</td><td>£49,229</td><td>£233,966</td></tr><tr><td>Total Expenses</td><td>£38,817</td><td>£38,930</td><td>£39,087</td><td>£39,247</td><td>£39,434</td><td>£195,516</td></tr><tr><td>Profit Before Tax</td><td>£6,003</td><td>£6,562</td><td>£7,543</td><td>£8,548</td><td>£9,796</td><td>£38,451</td></tr><tr><td>Profit After Tax      </td><td>£4,862</td><td>£5,315</td><td>£6,109</td><td>£6,924</td><td>£7,935</td><td>£31,145</td></tr><tr><td>Change In Property Value</td><td>£16,300</td><td>£16,626</td><td>£33,917</td><td>£44,092</td><td>£46,297</td><td>£157,232</td></tr><tr><td>Net Return</td><td>£21,162</td><td>£21,941</td><td>£40,027</td><td>£51,016</td><td>£54,231</td><td>£188,377</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>