<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>£27,732</td><td>£28,148</td><td>£28,570</td><td>£29,284</td><td>£30,017</td><td>£143,751</td></tr><tr><td>Total Expenses</td><td>£22,256</td><td>£22,311</td><td>£22,363</td><td>£22,445</td><td>£22,529</td><td>£111,904</td></tr><tr><td>Profit Before Tax</td><td>£5,476</td><td>£5,837</td><td>£6,207</td><td>£6,840</td><td>£7,488</td><td>£31,848</td></tr><tr><td>Profit After Tax      </td><td>£4,435</td><td>£4,728</td><td>£5,028</td><td>£5,540</td><td>£6,065</td><td>£25,796</td></tr><tr><td>Change In Property Value</td><td>£5,900</td><td>£17,877</td><td>£24,551</td><td>£28,725</td><td>£23,347</td><td>£100,400</td></tr><tr><td>Net Return</td><td>£10,335</td><td>£22,605</td><td>£29,579</td><td>£34,265</td><td>£29,412</td><td>£126,196</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>5%</td><td>12%</td><td>15%</td><td>18%</td><td>15%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>