<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>£25,248</td><td>£25,627</td><td>£26,011</td><td>£26,661</td><td>£27,328</td><td>£130,875</td></tr><tr><td>Total Expenses</td><td>£18,951</td><td>£19,002</td><td>£19,050</td><td>£19,126</td><td>£19,203</td><td>£95,333</td></tr><tr><td>Profit Before Tax</td><td>£6,297</td><td>£6,625</td><td>£6,961</td><td>£7,535</td><td>£8,125</td><td>£35,542</td></tr><tr><td>Profit After Tax      </td><td>£5,100</td><td>£5,366</td><td>£5,638</td><td>£6,104</td><td>£6,581</td><td>£28,789</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£20,196</td><td>£26,255</td><td>£27,568</td><td>£20,262</td><td>£104,180</td></tr><tr><td>Net Return</td><td>£15,000</td><td>£25,562</td><td>£31,893</td><td>£33,671</td><td>£26,843</td><td>£132,970</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>16%</td><td>20%</td><td>21%</td><td>17%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>