<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>£25,872</td><td>£26,260</td><td>£26,654</td><td>£27,320</td><td>£28,003</td><td>£134,110</td></tr><tr><td>Total Expenses</td><td>£21,588</td><td>£21,639</td><td>£21,689</td><td>£21,766</td><td>£21,845</td><td>£108,526</td></tr><tr><td>Profit Before Tax</td><td>£4,284</td><td>£4,621</td><td>£4,965</td><td>£5,554</td><td>£6,159</td><td>£25,583</td></tr><tr><td>Profit After Tax      </td><td>£3,470</td><td>£3,743</td><td>£4,022</td><td>£4,499</td><td>£4,988</td><td>£20,722</td></tr><tr><td>Change In Property Value</td><td>£5,750</td><td>£17,423</td><td>£23,927</td><td>£27,994</td><td>£22,753</td><td>£97,847</td></tr><tr><td>Net Return</td><td>£9,220</td><td>£21,165</td><td>£27,949</td><td>£32,494</td><td>£27,742</td><td>£118,570</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>5%</td><td>11%</td><td>15%</td><td>17%</td><td>15%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>