<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>£24,648</td><td>£25,141</td><td>£25,644</td><td>£26,285</td><td>£26,942</td><td>£128,660</td></tr><tr><td>Total Expenses</td><td>£19,426</td><td>£19,525</td><td>£19,617</td><td>£19,723</td><td>£19,831</td><td>£98,122</td></tr><tr><td>Profit Before Tax</td><td>£5,222</td><td>£5,615</td><td>£6,027</td><td>£6,562</td><td>£7,111</td><td>£30,537</td></tr><tr><td>Profit After Tax      </td><td>£4,230</td><td>£4,549</td><td>£4,882</td><td>£5,315</td><td>£5,760</td><td>£24,735</td></tr><tr><td>Change In Property Value</td><td>£13,950</td><td>£23,948</td><td>£30,174</td><td>£31,984</td><td>£28,253</td><td>£128,308</td></tr><tr><td>Net Return</td><td>£18,180</td><td>£28,496</td><td>£35,056</td><td>£37,300</td><td>£34,013</td><td>£153,044</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>10%</td><td>16%</td><td>20%</td><td>21%</td><td>20%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>