<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>£23,988</td><td>£24,348</td><td>£24,713</td><td>£25,331</td><td>£25,964</td><td>£124,344</td></tr><tr><td>Total Expenses</td><td>£21,721</td><td>£21,770</td><td>£21,816</td><td>£21,889</td><td>£21,963</td><td>£109,159</td></tr><tr><td>Profit Before Tax</td><td>£2,267</td><td>£2,578</td><td>£2,897</td><td>£3,442</td><td>£4,001</td><td>£15,185</td></tr><tr><td>Profit After Tax      </td><td>£1,836</td><td>£2,088</td><td>£2,346</td><td>£2,788</td><td>£3,241</td><td>£12,300</td></tr><tr><td>Change In Property Value</td><td>£8,775</td><td>£20,782</td><td>£27,655</td><td>£32,111</td><td>£23,601</td><td>£112,924</td></tr><tr><td>Net Return</td><td>£10,611</td><td>£22,870</td><td>£30,001</td><td>£34,899</td><td>£26,842</td><td>£125,224</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>5%</td><td>12%</td><td>16%</td><td>18%</td><td>14%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>