<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>£25,848</td><td>£26,236</td><td>£26,629</td><td>£27,295</td><td>£27,977</td><td>£133,985</td></tr><tr><td>Total Expenses</td><td>£20,781</td><td>£20,832</td><td>£20,882</td><td>£20,959</td><td>£21,038</td><td>£104,492</td></tr><tr><td>Profit Before Tax</td><td>£5,067</td><td>£5,403</td><td>£5,747</td><td>£6,336</td><td>£6,940</td><td>£29,493</td></tr><tr><td>Profit After Tax      </td><td>£4,104</td><td>£4,377</td><td>£4,655</td><td>£5,132</td><td>£5,621</td><td>£23,890</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£19,539</td><td>£26,000</td><td>£30,189</td><td>£22,189</td><td>£106,168</td></tr><tr><td>Net Return</td><td>£12,354</td><td>£23,916</td><td>£30,656</td><td>£35,322</td><td>£27,810</td><td>£130,057</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>13%</td><td>17%</td><td>20%</td><td>15%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>