<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>£20,016</td><td>£20,316</td><td>£20,621</td><td>£21,137</td><td>£21,665</td><td>£103,755</td></tr><tr><td>Total Expenses</td><td>£16,389</td><td>£16,469</td><td>£16,540</td><td>£16,634</td><td>£16,729</td><td>£82,762</td></tr><tr><td>Profit Before Tax</td><td>£3,627</td><td>£3,847</td><td>£4,081</td><td>£4,503</td><td>£4,936</td><td>£20,993</td></tr><tr><td>Profit After Tax      </td><td>£2,938</td><td>£3,116</td><td>£3,305</td><td>£3,647</td><td>£3,998</td><td>£17,004</td></tr><tr><td>Change In Property Value</td><td>£11,550</td><td>£21,810</td><td>£25,102</td><td>£26,608</td><td>£21,153</td><td>£106,223</td></tr><tr><td>Net Return</td><td>£14,488</td><td>£24,927</td><td>£28,407</td><td>£30,255</td><td>£25,151</td><td>£123,227</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>12%</td><td>20%</td><td>23%</td><td>25%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>