<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>£22,104</td><td>£22,436</td><td>£22,772</td><td>£23,341</td><td>£23,925</td><td>£114,578</td></tr><tr><td>Total Expenses</td><td>£17,885</td><td>£17,968</td><td>£18,043</td><td>£18,141</td><td>£18,242</td><td>£90,279</td></tr><tr><td>Profit Before Tax</td><td>£4,219</td><td>£4,468</td><td>£4,730</td><td>£5,200</td><td>£5,683</td><td>£24,299</td></tr><tr><td>Profit After Tax      </td><td>£3,418</td><td>£3,619</td><td>£3,831</td><td>£4,212</td><td>£4,603</td><td>£19,682</td></tr><tr><td>Change In Property Value</td><td>£10,625</td><td>£19,603</td><td>£25,038</td><td>£28,816</td><td>£20,363</td><td>£104,445</td></tr><tr><td>Net Return</td><td>£14,043</td><td>£23,222</td><td>£28,868</td><td>£33,028</td><td>£24,966</td><td>£124,127</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>18%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>