<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>£46,752</td><td>£47,453</td><td>£48,640</td><td>£49,856</td><td>£51,351</td><td>£244,052</td></tr><tr><td>Total Expenses</td><td>£40,399</td><td>£40,515</td><td>£40,677</td><td>£40,842</td><td>£41,034</td><td>£203,467</td></tr><tr><td>Profit Before Tax</td><td>£6,353</td><td>£6,938</td><td>£7,963</td><td>£9,013</td><td>£10,317</td><td>£40,585</td></tr><tr><td>Profit After Tax      </td><td>£5,146</td><td>£5,620</td><td>£6,450</td><td>£7,301</td><td>£8,357</td><td>£32,874</td></tr><tr><td>Change In Property Value</td><td>£17,000</td><td>£17,340</td><td>£35,374</td><td>£45,986</td><td>£48,285</td><td>£163,984</td></tr><tr><td>Net Return</td><td>£22,146</td><td>£22,960</td><td>£41,824</td><td>£53,287</td><td>£56,642</td><td>£196,858</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>