<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>£36,396</td><td>£36,942</td><td>£37,865</td><td>£38,812</td><td>£39,976</td><td>£189,992</td></tr><tr><td>Total Expenses</td><td>£31,910</td><td>£31,976</td><td>£32,079</td><td>£32,185</td><td>£32,312</td><td>£160,463</td></tr><tr><td>Profit Before Tax</td><td>£4,486</td><td>£4,966</td><td>£5,786</td><td>£6,627</td><td>£7,664</td><td>£29,529</td></tr><tr><td>Profit After Tax      </td><td>£3,634</td><td>£4,022</td><td>£4,687</td><td>£5,368</td><td>£6,208</td><td>£23,919</td></tr><tr><td>Change In Property Value</td><td>£20,999</td><td>£21,628</td><td>£40,842</td><td>£47,005</td><td>£49,825</td><td>£180,299</td></tr><tr><td>Net Return</td><td>£24,632</td><td>£25,651</td><td>£45,529</td><td>£52,373</td><td>£56,034</td><td>£204,218</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>11%</td><td>11%</td><td>19%</td><td>22%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>