<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>£25,800</td><td>£26,187</td><td>£26,580</td><td>£27,244</td><td>£27,925</td><td>£133,737</td></tr><tr><td>Total Expenses</td><td>£22,385</td><td>£22,436</td><td>£22,486</td><td>£22,563</td><td>£22,641</td><td>£112,511</td></tr><tr><td>Profit Before Tax</td><td>£3,415</td><td>£3,751</td><td>£4,094</td><td>£4,682</td><td>£5,284</td><td>£21,226</td></tr><tr><td>Profit After Tax      </td><td>£2,766</td><td>£3,038</td><td>£3,316</td><td>£3,792</td><td>£4,280</td><td>£17,193</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>£8,766</td><td>£21,218</td><td>£28,283</td><td>£33,004</td><td>£28,023</td><td>£119,294</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>14%</td><td>17%</td><td>14%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>