<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>£27,000</td><td>£27,405</td><td>£27,816</td><td>£28,511</td><td>£29,224</td><td>£139,957</td></tr><tr><td>Total Expenses</td><td>£24,918</td><td>£24,971</td><td>£25,022</td><td>£25,102</td><td>£25,184</td><td>£125,199</td></tr><tr><td>Profit Before Tax</td><td>£2,082</td><td>£2,434</td><td>£2,794</td><td>£3,409</td><td>£4,040</td><td>£14,758</td></tr><tr><td>Profit After Tax      </td><td>£1,686</td><td>£1,971</td><td>£2,263</td><td>£2,761</td><td>£3,272</td><td>£11,954</td></tr><tr><td>Change In Property Value</td><td>£10,125</td><td>£23,979</td><td>£31,910</td><td>£37,051</td><td>£27,232</td><td>£130,297</td></tr><tr><td>Net Return</td><td>£11,811</td><td>£25,951</td><td>£34,173</td><td>£39,812</td><td>£30,505</td><td>£142,251</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>12%</td><td>15%</td><td>18%</td><td>14%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>