<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>£28,128</td><td>£28,550</td><td>£28,978</td><td>£29,703</td><td>£30,445</td><td>£145,804</td></tr><tr><td>Total Expenses</td><td>£23,422</td><td>£23,477</td><td>£23,530</td><td>£23,613</td><td>£23,698</td><td>£117,740</td></tr><tr><td>Profit Before Tax</td><td>£4,706</td><td>£5,073</td><td>£5,448</td><td>£6,090</td><td>£6,747</td><td>£28,064</td></tr><tr><td>Profit After Tax      </td><td>£3,812</td><td>£4,109</td><td>£4,413</td><td>£4,933</td><td>£5,465</td><td>£22,732</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£22,203</td><td>£29,546</td><td>£34,306</td><td>£25,215</td><td>£120,645</td></tr><tr><td>Net Return</td><td>£13,187</td><td>£26,312</td><td>£33,959</td><td>£39,239</td><td>£30,680</td><td>£143,377</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>16%</td><td>19%</td><td>15%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>