<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>£34,392</td><td>£34,908</td><td>£35,781</td><td>£36,675</td><td>£37,775</td><td>£179,531</td></tr><tr><td>Total Expenses</td><td>£29,688</td><td>£29,751</td><td>£29,849</td><td>£29,950</td><td>£30,070</td><td>£149,309</td></tr><tr><td>Profit Before Tax</td><td>£4,704</td><td>£5,157</td><td>£5,931</td><td>£6,725</td><td>£7,705</td><td>£30,222</td></tr><tr><td>Profit After Tax      </td><td>£3,810</td><td>£4,177</td><td>£4,804</td><td>£5,447</td><td>£6,241</td><td>£24,480</td></tr><tr><td>Change In Property Value</td><td>£12,980</td><td>£13,240</td><td>£27,009</td><td>£35,111</td><td>£36,867</td><td>£125,207</td></tr><tr><td>Net Return</td><td>£16,790</td><td>£17,416</td><td>£31,813</td><td>£40,559</td><td>£43,108</td><td>£149,686</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>