<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>£42,396</td><td>£43,032</td><td>£44,108</td><td>£45,210</td><td>£46,567</td><td>£221,313</td></tr><tr><td>Total Expenses</td><td>£36,480</td><td>£36,555</td><td>£36,673</td><td>£36,794</td><td>£36,941</td><td>£183,442</td></tr><tr><td>Profit Before Tax</td><td>£5,916</td><td>£6,477</td><td>£7,435</td><td>£8,416</td><td>£9,626</td><td>£37,871</td></tr><tr><td>Profit After Tax      </td><td>£4,792</td><td>£5,247</td><td>£6,022</td><td>£6,817</td><td>£7,797</td><td>£30,675</td></tr><tr><td>Change In Property Value</td><td>£28,000</td><td>£28,980</td><td>£47,134</td><td>£54,247</td><td>£57,502</td><td>£215,862</td></tr><tr><td>Net Return</td><td>£32,792</td><td>£34,227</td><td>£53,156</td><td>£61,064</td><td>£65,299</td><td>£246,538</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>12%</td><td>13%</td><td>20%</td><td>23%</td><td>24%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>