<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>£47,760</td><td>£48,476</td><td>£49,688</td><td>£50,931</td><td>£52,458</td><td>£249,314</td></tr><tr><td>Total Expenses</td><td>£44,753</td><td>£44,836</td><td>£44,968</td><td>£45,103</td><td>£45,266</td><td>£224,925</td></tr><tr><td>Profit Before Tax</td><td>£3,007</td><td>£3,641</td><td>£4,721</td><td>£5,828</td><td>£7,192</td><td>£24,388</td></tr><tr><td>Profit After Tax      </td><td>£2,436</td><td>£2,949</td><td>£3,824</td><td>£4,720</td><td>£5,826</td><td>£19,755</td></tr><tr><td>Change In Property Value</td><td>£9,950</td><td>£10,050</td><td>£30,450</td><td>£41,818</td><td>£48,927</td><td>£141,195</td></tr><tr><td>Net Return</td><td>£12,386</td><td>£12,998</td><td>£34,274</td><td>£46,538</td><td>£54,753</td><td>£160,949</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>4%</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>