<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>£37,596</td><td>£38,160</td><td>£39,114</td><td>£40,092</td><td>£41,295</td><td>£196,256</td></tr><tr><td>Total Expenses</td><td>£36,000</td><td>£36,067</td><td>£36,174</td><td>£36,282</td><td>£36,413</td><td>£180,936</td></tr><tr><td>Profit Before Tax</td><td>£1,596</td><td>£2,092</td><td>£2,940</td><td>£3,809</td><td>£4,881</td><td>£15,320</td></tr><tr><td>Profit After Tax      </td><td>£1,293</td><td>£1,695</td><td>£2,382</td><td>£3,086</td><td>£3,954</td><td>£12,409</td></tr><tr><td>Change In Property Value</td><td>£16,000</td><td>£16,320</td><td>£33,293</td><td>£43,281</td><td>£45,445</td><td>£154,338</td></tr><tr><td>Net Return</td><td>£17,293</td><td>£18,015</td><td>£35,674</td><td>£46,366</td><td>£49,398</td><td>£166,747</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>13%</td><td>17%</td><td>18%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>