<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>£39,216</td><td>£40,000</td><td>£41,000</td><td>£42,025</td><td>£43,076</td><td>£205,318</td></tr><tr><td>Total Expenses</td><td>£35,281</td><td>£35,406</td><td>£35,548</td><td>£35,695</td><td>£35,843</td><td>£177,773</td></tr><tr><td>Profit Before Tax</td><td>£3,935</td><td>£4,595</td><td>£5,452</td><td>£6,330</td><td>£7,233</td><td>£27,545</td></tr><tr><td>Profit After Tax      </td><td>£3,187</td><td>£3,722</td><td>£4,416</td><td>£5,128</td><td>£5,859</td><td>£22,312</td></tr><tr><td>Change In Property Value</td><td>£22,200</td><td>£22,866</td><td>£39,253</td><td>£49,459</td><td>£52,427</td><td>£186,205</td></tr><tr><td>Net Return</td><td>£25,387</td><td>£26,588</td><td>£43,669</td><td>£54,587</td><td>£58,286</td><td>£208,517</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>15%</td><td>19%</td><td>20%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>