<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>£24,996</td><td>£25,371</td><td>£25,752</td><td>£26,395</td><td>£27,055</td><td>£129,569</td></tr><tr><td>Total Expenses</td><td>£22,144</td><td>£22,194</td><td>£22,242</td><td>£22,317</td><td>£22,394</td><td>£111,290</td></tr><tr><td>Profit Before Tax</td><td>£2,852</td><td>£3,177</td><td>£3,509</td><td>£4,078</td><td>£4,662</td><td>£18,279</td></tr><tr><td>Profit After Tax      </td><td>£2,310</td><td>£2,574</td><td>£2,843</td><td>£3,304</td><td>£3,776</td><td>£14,806</td></tr><tr><td>Change In Property Value</td><td>£17,850</td><td>£33,707</td><td>£38,793</td><td>£41,121</td><td>£32,691</td><td>£164,162</td></tr><tr><td>Net Return</td><td>£20,160</td><td>£36,280</td><td>£41,636</td><td>£44,425</td><td>£36,467</td><td>£178,968</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>18%</td><td>21%</td><td>23%</td><td>19%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>