<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>£41,256</td><td>£42,081</td><td>£43,133</td><td>£44,211</td><td>£45,317</td><td>£215,999</td></tr><tr><td>Total Expenses</td><td>£35,882</td><td>£36,010</td><td>£36,159</td><td>£36,310</td><td>£36,463</td><td>£180,824</td></tr><tr><td>Profit Before Tax</td><td>£5,374</td><td>£6,071</td><td>£6,975</td><td>£7,901</td><td>£8,853</td><td>£35,174</td></tr><tr><td>Profit After Tax      </td><td>£4,353</td><td>£4,917</td><td>£5,649</td><td>£6,400</td><td>£7,171</td><td>£28,491</td></tr><tr><td>Change In Property Value</td><td>£22,500</td><td>£23,175</td><td>£39,784</td><td>£50,128</td><td>£53,135</td><td>£188,721</td></tr><tr><td>Net Return</td><td>£26,853</td><td>£28,092</td><td>£45,433</td><td>£56,528</td><td>£60,306</td><td>£217,213</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>15%</td><td>19%</td><td>20%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>