<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>£30,936</td><td>£31,400</td><td>£32,185</td><td>£32,990</td><td>£33,979</td><td>£161,490</td></tr><tr><td>Total Expenses</td><td>£28,700</td><td>£28,793</td><td>£28,914</td><td>£29,038</td><td>£29,180</td><td>£144,625</td></tr><tr><td>Profit Before Tax</td><td>£2,236</td><td>£2,607</td><td>£3,271</td><td>£3,951</td><td>£4,799</td><td>£16,865</td></tr><tr><td>Profit After Tax      </td><td>£1,811</td><td>£2,112</td><td>£2,649</td><td>£3,201</td><td>£3,887</td><td>£13,660</td></tr><tr><td>Change In Property Value</td><td>£14,875</td><td>£15,247</td><td>£28,130</td><td>£35,929</td><td>£41,351</td><td>£135,532</td></tr><tr><td>Net Return</td><td>£16,686</td><td>£17,359</td><td>£30,780</td><td>£39,129</td><td>£45,238</td><td>£149,193</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>