<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>£24,612</td><td>£24,981</td><td>£25,356</td><td>£25,990</td><td>£26,640</td><td>£127,578</td></tr><tr><td>Total Expenses</td><td>£20,175</td><td>£20,224</td><td>£20,272</td><td>£20,346</td><td>£20,421</td><td>£101,438</td></tr><tr><td>Profit Before Tax</td><td>£4,437</td><td>£4,757</td><td>£5,084</td><td>£5,644</td><td>£6,218</td><td>£26,140</td></tr><tr><td>Profit After Tax      </td><td>£3,594</td><td>£3,853</td><td>£4,118</td><td>£4,572</td><td>£5,037</td><td>£21,173</td></tr><tr><td>Change In Property Value</td><td>£8,025</td><td>£19,006</td><td>£25,291</td><td>£29,366</td><td>£21,584</td><td>£103,272</td></tr><tr><td>Net Return</td><td>£11,619</td><td>£22,859</td><td>£29,409</td><td>£33,938</td><td>£26,621</td><td>£124,446</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>13%</td><td>17%</td><td>19%</td><td>15%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>