<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>£32,400</td><td>£32,886</td><td>£33,708</td><td>£34,551</td><td>£35,587</td><td>£169,132</td></tr><tr><td>Total Expenses</td><td>£30,521</td><td>£30,581</td><td>£30,674</td><td>£30,769</td><td>£30,883</td><td>£153,427</td></tr><tr><td>Profit Before Tax</td><td>£1,879</td><td>£2,305</td><td>£3,034</td><td>£3,782</td><td>£4,704</td><td>£15,705</td></tr><tr><td>Profit After Tax      </td><td>£1,522</td><td>£1,867</td><td>£2,458</td><td>£3,063</td><td>£3,810</td><td>£12,721</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,770</td><td>£28,091</td><td>£36,518</td><td>£38,344</td><td>£130,223</td></tr><tr><td>Net Return</td><td>£15,022</td><td>£15,637</td><td>£30,549</td><td>£39,581</td><td>£42,154</td><td>£142,944</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>