<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>£26,556</td><td>£26,954</td><td>£27,628</td><td>£28,319</td><td>£29,168</td><td>£138,626</td></tr><tr><td>Total Expenses</td><td>£22,509</td><td>£22,595</td><td>£22,706</td><td>£22,818</td><td>£22,946</td><td>£113,575</td></tr><tr><td>Profit Before Tax</td><td>£4,047</td><td>£4,359</td><td>£4,923</td><td>£5,500</td><td>£6,222</td><td>£25,051</td></tr><tr><td>Profit After Tax      </td><td>£3,278</td><td>£3,531</td><td>£3,987</td><td>£4,455</td><td>£5,040</td><td>£20,292</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,531</td><td>£21,275</td><td>£27,173</td><td>£31,274</td><td>£102,503</td></tr><tr><td>Net Return</td><td>£14,528</td><td>£15,062</td><td>£25,263</td><td>£31,628</td><td>£36,314</td><td>£122,795</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>