<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>£24,756</td><td>£25,127</td><td>£25,504</td><td>£26,142</td><td>£26,795</td><td>£128,325</td></tr><tr><td>Total Expenses</td><td>£20,672</td><td>£20,721</td><td>£20,769</td><td>£20,844</td><td>£20,920</td><td>£103,926</td></tr><tr><td>Profit Before Tax</td><td>£4,084</td><td>£4,406</td><td>£4,735</td><td>£5,298</td><td>£5,876</td><td>£24,399</td></tr><tr><td>Profit After Tax      </td><td>£3,308</td><td>£3,569</td><td>£3,835</td><td>£4,292</td><td>£4,759</td><td>£19,763</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£22,440</td><td>£29,172</td><td>£30,631</td><td>£22,513</td><td>£115,756</td></tr><tr><td>Net Return</td><td>£14,308</td><td>£26,009</td><td>£33,007</td><td>£34,922</td><td>£27,273</td><td>£135,519</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>14%</td><td>18%</td><td>19%</td><td>15%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>