<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>£38,496</td><td>£39,073</td><td>£40,050</td><td>£41,052</td><td>£42,283</td><td>£200,954</td></tr><tr><td>Total Expenses</td><td>£33,622</td><td>£33,726</td><td>£33,866</td><td>£34,010</td><td>£34,176</td><td>£169,400</td></tr><tr><td>Profit Before Tax</td><td>£4,874</td><td>£5,348</td><td>£6,184</td><td>£7,041</td><td>£8,107</td><td>£31,554</td></tr><tr><td>Profit After Tax      </td><td>£3,948</td><td>£4,332</td><td>£5,009</td><td>£5,703</td><td>£6,567</td><td>£25,559</td></tr><tr><td>Change In Property Value</td><td>£14,000</td><td>£14,280</td><td>£29,131</td><td>£37,870</td><td>£39,764</td><td>£135,045</td></tr><tr><td>Net Return</td><td>£17,948</td><td>£18,612</td><td>£34,140</td><td>£43,574</td><td>£46,330</td><td>£160,604</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>