<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>£38,220</td><td>£38,793</td><td>£39,763</td><td>£40,757</td><td>£41,980</td><td>£199,514</td></tr><tr><td>Total Expenses</td><td>£33,396</td><td>£33,499</td><td>£33,639</td><td>£33,783</td><td>£33,948</td><td>£168,265</td></tr><tr><td>Profit Before Tax</td><td>£4,824</td><td>£5,294</td><td>£6,124</td><td>£6,975</td><td>£8,032</td><td>£31,248</td></tr><tr><td>Profit After Tax      </td><td>£3,907</td><td>£4,288</td><td>£4,960</td><td>£5,649</td><td>£6,506</td><td>£25,311</td></tr><tr><td>Change In Property Value</td><td>£13,900</td><td>£14,178</td><td>£28,923</td><td>£37,600</td><td>£39,480</td><td>£134,081</td></tr><tr><td>Net Return</td><td>£17,807</td><td>£18,466</td><td>£33,883</td><td>£43,249</td><td>£45,986</td><td>£159,392</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>