<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>£55,896</td><td>£57,014</td><td>£58,439</td><td>£59,900</td><td>£61,398</td><td>£292,647</td></tr><tr><td>Total Expenses</td><td>£49,732</td><td>£49,855</td><td>£50,009</td><td>£50,166</td><td>£50,326</td><td>£250,088</td></tr><tr><td>Profit Before Tax</td><td>£6,164</td><td>£7,159</td><td>£8,431</td><td>£9,735</td><td>£11,072</td><td>£42,559</td></tr><tr><td>Profit After Tax      </td><td>£4,993</td><td>£5,798</td><td>£6,829</td><td>£7,885</td><td>£8,968</td><td>£34,473</td></tr><tr><td>Change In Property Value</td><td>£22,000</td><td>£22,440</td><td>£45,778</td><td>£59,511</td><td>£68,735</td><td>£218,464</td></tr><tr><td>Net Return</td><td>£26,993</td><td>£28,238</td><td>£52,606</td><td>£67,396</td><td>£77,703</td><td>£252,936</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>7%</td><td>8%</td><td>10%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>