<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>£32,172</td><td>£32,655</td><td>£33,471</td><td>£34,308</td><td>£35,337</td><td>£167,942</td></tr><tr><td>Total Expenses</td><td>£28,427</td><td>£28,521</td><td>£28,646</td><td>£28,773</td><td>£28,919</td><td>£143,287</td></tr><tr><td>Profit Before Tax</td><td>£3,745</td><td>£4,133</td><td>£4,825</td><td>£5,534</td><td>£6,418</td><td>£24,655</td></tr><tr><td>Profit After Tax      </td><td>£3,033</td><td>£3,348</td><td>£3,908</td><td>£4,483</td><td>£5,198</td><td>£19,971</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£11,934</td><td>£24,345</td><td>£31,649</td><td>£33,231</td><td>£112,860</td></tr><tr><td>Net Return</td><td>£14,733</td><td>£15,282</td><td>£28,254</td><td>£36,132</td><td>£38,430</td><td>£132,831</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>10%</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>