<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>£18,252</td><td>£18,617</td><td>£18,989</td><td>£19,464</td><td>£19,951</td><td>£95,273</td></tr><tr><td>Total Expenses</td><td>£15,569</td><td>£15,656</td><td>£15,734</td><td>£15,823</td><td>£15,914</td><td>£78,696</td></tr><tr><td>Profit Before Tax</td><td>£2,683</td><td>£2,961</td><td>£3,256</td><td>£3,641</td><td>£4,036</td><td>£16,577</td></tr><tr><td>Profit After Tax      </td><td>£2,173</td><td>£2,399</td><td>£2,637</td><td>£2,949</td><td>£3,269</td><td>£13,428</td></tr><tr><td>Change In Property Value</td><td>£10,950</td><td>£18,798</td><td>£23,685</td><td>£25,106</td><td>£22,177</td><td>£100,715</td></tr><tr><td>Net Return</td><td>£13,123</td><td>£21,196</td><td>£26,322</td><td>£28,055</td><td>£25,446</td><td>£114,143</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>29%</td><td>30%</td><td>28%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>