<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>£25,296</td><td>£25,675</td><td>£26,061</td><td>£26,712</td><td>£27,380</td><td>£131,124</td></tr><tr><td>Total Expenses</td><td>£20,726</td><td>£20,776</td><td>£20,825</td><td>£20,901</td><td>£20,978</td><td>£104,206</td></tr><tr><td>Profit Before Tax</td><td>£4,570</td><td>£4,899</td><td>£5,236</td><td>£5,811</td><td>£6,402</td><td>£26,918</td></tr><tr><td>Profit After Tax      </td><td>£3,702</td><td>£3,968</td><td>£4,241</td><td>£4,707</td><td>£5,185</td><td>£21,804</td></tr><tr><td>Change In Property Value</td><td>£13,750</td><td>£25,369</td><td>£32,402</td><td>£37,291</td><td>£26,352</td><td>£135,164</td></tr><tr><td>Net Return</td><td>£17,452</td><td>£29,337</td><td>£36,642</td><td>£41,998</td><td>£31,538</td><td>£156,968</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>12%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>23%</td><td>17%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>