<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>£25,752</td><td>£26,138</td><td>£26,530</td><td>£27,194</td><td>£27,873</td><td>£133,488</td></tr><tr><td>Total Expenses</td><td>£21,145</td><td>£21,234</td><td>£21,314</td><td>£21,422</td><td>£21,533</td><td>£106,649</td></tr><tr><td>Profit Before Tax</td><td>£4,607</td><td>£4,904</td><td>£5,216</td><td>£5,771</td><td>£6,341</td><td>£26,839</td></tr><tr><td>Profit After Tax      </td><td>£3,731</td><td>£3,973</td><td>£4,225</td><td>£4,675</td><td>£5,136</td><td>£21,740</td></tr><tr><td>Change In Property Value</td><td>£5,150</td><td>£15,605</td><td>£21,430</td><td>£25,073</td><td>£20,379</td><td>£87,637</td></tr><tr><td>Net Return</td><td>£8,881</td><td>£19,577</td><td>£25,655</td><td>£29,748</td><td>£25,515</td><td>£109,377</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>