<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>£29,256</td><td>£29,695</td><td>£30,140</td><td>£30,894</td><td>£31,666</td><td>£151,651</td></tr><tr><td>Total Expenses</td><td>£24,339</td><td>£24,396</td><td>£24,451</td><td>£24,536</td><td>£24,624</td><td>£122,346</td></tr><tr><td>Profit Before Tax</td><td>£4,917</td><td>£5,299</td><td>£5,690</td><td>£6,357</td><td>£7,042</td><td>£29,305</td></tr><tr><td>Profit After Tax      </td><td>£3,982</td><td>£4,292</td><td>£4,609</td><td>£5,150</td><td>£5,704</td><td>£23,737</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£26,520</td><td>£34,476</td><td>£36,200</td><td>£26,607</td><td>£136,803</td></tr><tr><td>Net Return</td><td>£16,982</td><td>£30,812</td><td>£39,085</td><td>£41,349</td><td>£32,311</td><td>£160,540</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>74%</td></tr></tbody></table></div></div></template></turbo-stream>