<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>£25,200</td><td>£25,578</td><td>£25,962</td><td>£26,611</td><td>£27,276</td><td>£130,626</td></tr><tr><td>Total Expenses</td><td>£22,325</td><td>£22,375</td><td>£22,424</td><td>£22,499</td><td>£22,576</td><td>£112,200</td></tr><tr><td>Profit Before Tax</td><td>£2,875</td><td>£3,203</td><td>£3,538</td><td>£4,111</td><td>£4,700</td><td>£18,426</td></tr><tr><td>Profit After Tax      </td><td>£2,329</td><td>£2,594</td><td>£2,866</td><td>£3,330</td><td>£3,807</td><td>£14,925</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£24,480</td><td>£31,824</td><td>£33,415</td><td>£24,560</td><td>£126,279</td></tr><tr><td>Net Return</td><td>£14,329</td><td>£27,074</td><td>£34,690</td><td>£36,745</td><td>£28,367</td><td>£141,205</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>14%</td><td>17%</td><td>19%</td><td>14%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>