<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>£26,772</td><td>£27,174</td><td>£27,581</td><td>£28,271</td><td>£28,977</td><td>£138,775</td></tr><tr><td>Total Expenses</td><td>£21,569</td><td>£21,659</td><td>£21,741</td><td>£21,852</td><td>£21,965</td><td>£108,786</td></tr><tr><td>Profit Before Tax</td><td>£5,203</td><td>£5,514</td><td>£5,840</td><td>£6,419</td><td>£7,012</td><td>£29,989</td></tr><tr><td>Profit After Tax      </td><td>£4,214</td><td>£4,467</td><td>£4,731</td><td>£5,199</td><td>£5,680</td><td>£24,291</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£21,420</td><td>£27,846</td><td>£29,238</td><td>£21,490</td><td>£110,494</td></tr><tr><td>Net Return</td><td>£14,714</td><td>£25,887</td><td>£32,577</td><td>£34,438</td><td>£27,170</td><td>£134,785</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>9%</td><td>15%</td><td>19%</td><td>20%</td><td>16%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>