<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>£27,456</td><td>£27,868</td><td>£28,286</td><td>£28,993</td><td>£29,718</td><td>£142,321</td></tr><tr><td>Total Expenses</td><td>£22,872</td><td>£22,926</td><td>£22,978</td><td>£23,059</td><td>£23,142</td><td>£114,978</td></tr><tr><td>Profit Before Tax</td><td>£4,584</td><td>£4,942</td><td>£5,308</td><td>£5,934</td><td>£6,575</td><td>£27,342</td></tr><tr><td>Profit After Tax      </td><td>£3,713</td><td>£4,003</td><td>£4,299</td><td>£4,806</td><td>£5,326</td><td>£22,147</td></tr><tr><td>Change In Property Value</td><td>£15,250</td><td>£28,136</td><td>£35,936</td><td>£41,359</td><td>£29,227</td><td>£149,909</td></tr><tr><td>Net Return</td><td>£18,963</td><td>£32,139</td><td>£40,236</td><td>£46,166</td><td>£34,553</td><td>£172,056</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>17%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>