<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>£24,600</td><td>£24,969</td><td>£25,344</td><td>£25,977</td><td>£26,627</td><td>£127,516</td></tr><tr><td>Total Expenses</td><td>£22,265</td><td>£22,314</td><td>£22,362</td><td>£22,436</td><td>£22,512</td><td>£111,889</td></tr><tr><td>Profit Before Tax</td><td>£2,335</td><td>£2,655</td><td>£2,981</td><td>£3,541</td><td>£4,115</td><td>£15,627</td></tr><tr><td>Profit After Tax      </td><td>£1,891</td><td>£2,150</td><td>£2,415</td><td>£2,868</td><td>£3,333</td><td>£12,658</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£18,180</td><td>£24,967</td><td>£29,212</td><td>£23,743</td><td>£102,101</td></tr><tr><td>Net Return</td><td>£7,891</td><td>£20,330</td><td>£27,382</td><td>£32,080</td><td>£27,076</td><td>£114,759</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>14%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>