<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>£27,264</td><td>£27,673</td><td>£28,088</td><td>£28,790</td><td>£29,510</td><td>£141,325</td></tr><tr><td>Total Expenses</td><td>£21,888</td><td>£21,941</td><td>£21,993</td><td>£22,074</td><td>£22,156</td><td>£110,052</td></tr><tr><td>Profit Before Tax</td><td>£5,376</td><td>£5,732</td><td>£6,095</td><td>£6,717</td><td>£7,354</td><td>£31,273</td></tr><tr><td>Profit After Tax      </td><td>£4,355</td><td>£4,643</td><td>£4,937</td><td>£5,440</td><td>£5,956</td><td>£25,331</td></tr><tr><td>Change In Property Value</td><td>£17,400</td><td>£32,857</td><td>£37,815</td><td>£40,084</td><td>£31,867</td><td>£160,024</td></tr><tr><td>Net Return</td><td>£21,755</td><td>£37,500</td><td>£42,752</td><td>£45,525</td><td>£37,824</td><td>£185,355</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>20%</td><td>22%</td><td>24%</td><td>20%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>