<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>£24,156</td><td>£24,639</td><td>£25,132</td><td>£25,760</td><td>£26,404</td><td>£126,091</td></tr><tr><td>Total Expenses</td><td>£22,080</td><td>£22,178</td><td>£22,268</td><td>£22,373</td><td>£22,480</td><td>£111,379</td></tr><tr><td>Profit Before Tax</td><td>£2,076</td><td>£2,461</td><td>£2,864</td><td>£3,387</td><td>£3,924</td><td>£14,713</td></tr><tr><td>Profit After Tax      </td><td>£1,682</td><td>£1,994</td><td>£2,320</td><td>£2,744</td><td>£3,179</td><td>£11,917</td></tr><tr><td>Change In Property Value</td><td>£16,470</td><td>£28,274</td><td>£35,625</td><td>£37,762</td><td>£33,357</td><td>£151,487</td></tr><tr><td>Net Return</td><td>£18,152</td><td>£30,267</td><td>£37,944</td><td>£40,506</td><td>£36,535</td><td>£163,404</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>14%</td><td>18%</td><td>19%</td><td>17%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>