<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>£28,056</td><td>£28,477</td><td>£28,904</td><td>£29,627</td><td>£30,367</td><td>£145,431</td></tr><tr><td>Total Expenses</td><td>£22,502</td><td>£22,594</td><td>£22,678</td><td>£22,792</td><td>£22,908</td><td>£113,474</td></tr><tr><td>Profit Before Tax</td><td>£5,554</td><td>£5,883</td><td>£6,226</td><td>£6,835</td><td>£7,459</td><td>£31,957</td></tr><tr><td>Profit After Tax      </td><td>£4,499</td><td>£4,765</td><td>£5,043</td><td>£5,536</td><td>£6,042</td><td>£25,885</td></tr><tr><td>Change In Property Value</td><td>£13,750</td><td>£25,369</td><td>£32,402</td><td>£37,291</td><td>£26,352</td><td>£135,164</td></tr><tr><td>Net Return</td><td>£18,249</td><td>£30,134</td><td>£37,445</td><td>£42,827</td><td>£32,394</td><td>£161,049</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>89%</td></tr></tbody></table></div></div></template></turbo-stream>