<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>£27,264</td><td>£27,673</td><td>£28,365</td><td>£29,074</td><td>£29,946</td><td>£142,322</td></tr><tr><td>Total Expenses</td><td>£26,238</td><td>£26,290</td><td>£26,370</td><td>£26,452</td><td>£26,550</td><td>£131,900</td></tr><tr><td>Profit Before Tax</td><td>£1,026</td><td>£1,383</td><td>£1,995</td><td>£2,622</td><td>£3,396</td><td>£10,421</td></tr><tr><td>Profit After Tax      </td><td>£831</td><td>£1,120</td><td>£1,616</td><td>£2,124</td><td>£2,751</td><td>£8,441</td></tr><tr><td>Change In Property Value</td><td>£17,400</td><td>£17,922</td><td>£33,843</td><td>£38,950</td><td>£41,287</td><td>£149,401</td></tr><tr><td>Net Return</td><td>£18,231</td><td>£19,042</td><td>£35,458</td><td>£41,074</td><td>£44,038</td><td>£157,843</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>19%</td><td>21%</td><td>23%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>