<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>£23,004</td><td>£23,349</td><td>£23,699</td><td>£24,292</td><td>£24,899</td><td>£119,243</td></tr><tr><td>Total Expenses</td><td>£18,888</td><td>£18,935</td><td>£18,980</td><td>£19,050</td><td>£19,121</td><td>£94,974</td></tr><tr><td>Profit Before Tax</td><td>£4,116</td><td>£4,414</td><td>£4,719</td><td>£5,242</td><td>£5,778</td><td>£24,269</td></tr><tr><td>Profit After Tax      </td><td>£3,334</td><td>£3,575</td><td>£3,822</td><td>£4,246</td><td>£4,680</td><td>£19,658</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£17,763</td><td>£23,637</td><td>£27,445</td><td>£20,172</td><td>£96,516</td></tr><tr><td>Net Return</td><td>£10,834</td><td>£21,338</td><td>£27,459</td><td>£31,691</td><td>£24,852</td><td>£116,174</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>