<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>£25,200</td><td>£25,578</td><td>£25,962</td><td>£26,611</td><td>£27,276</td><td>£130,626</td></tr><tr><td>Total Expenses</td><td>£19,912</td><td>£19,962</td><td>£20,011</td><td>£20,086</td><td>£20,163</td><td>£100,134</td></tr><tr><td>Profit Before Tax</td><td>£5,288</td><td>£5,616</td><td>£5,951</td><td>£6,525</td><td>£7,113</td><td>£30,492</td></tr><tr><td>Profit After Tax      </td><td>£4,283</td><td>£4,549</td><td>£4,820</td><td>£5,285</td><td>£5,761</td><td>£24,699</td></tr><tr><td>Change In Property Value</td><td>£13,125</td><td>£24,216</td><td>£30,929</td><td>£35,596</td><td>£25,155</td><td>£129,020</td></tr><tr><td>Net Return</td><td>£17,408</td><td>£28,764</td><td>£35,749</td><td>£40,881</td><td>£30,916</td><td>£153,719</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>18%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>