<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>£25,500</td><td>£25,883</td><td>£26,271</td><td>£26,928</td><td>£27,601</td><td>£132,181</td></tr><tr><td>Total Expenses</td><td>£20,638</td><td>£20,726</td><td>£20,806</td><td>£20,913</td><td>£21,023</td><td>£104,105</td></tr><tr><td>Profit Before Tax</td><td>£4,863</td><td>£5,157</td><td>£5,465</td><td>£6,014</td><td>£6,578</td><td>£28,076</td></tr><tr><td>Profit After Tax      </td><td>£3,939</td><td>£4,177</td><td>£4,427</td><td>£4,872</td><td>£5,328</td><td>£22,742</td></tr><tr><td>Change In Property Value</td><td>£17,500</td><td>£28,463</td><td>£32,758</td><td>£34,723</td><td>£30,672</td><td>£144,116</td></tr><tr><td>Net Return</td><td>£21,439</td><td>£32,639</td><td>£37,185</td><td>£39,595</td><td>£36,000</td><td>£166,858</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>13%</td><td>20%</td><td>23%</td><td>24%</td><td>22%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>