<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>£26,052</td><td>£26,443</td><td>£27,104</td><td>£27,781</td><td>£28,615</td><td>£135,995</td></tr><tr><td>Total Expenses</td><td>£21,548</td><td>£21,633</td><td>£21,742</td><td>£21,854</td><td>£21,980</td><td>£108,756</td></tr><tr><td>Profit Before Tax</td><td>£4,504</td><td>£4,810</td><td>£5,362</td><td>£5,928</td><td>£6,635</td><td>£27,239</td></tr><tr><td>Profit After Tax      </td><td>£3,648</td><td>£3,896</td><td>£4,343</td><td>£4,802</td><td>£5,375</td><td>£22,064</td></tr><tr><td>Change In Property Value</td><td>£10,676</td><td>£10,943</td><td>£20,189</td><td>£25,786</td><td>£29,678</td><td>£97,272</td></tr><tr><td>Net Return</td><td>£14,324</td><td>£14,839</td><td>£24,533</td><td>£30,588</td><td>£35,052</td><td>£119,336</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>