<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>£23,604</td><td>£23,958</td><td>£24,557</td><td>£25,171</td><td>£25,926</td><td>£123,216</td></tr><tr><td>Total Expenses</td><td>£20,230</td><td>£20,312</td><td>£20,415</td><td>£20,520</td><td>£20,638</td><td>£102,115</td></tr><tr><td>Profit Before Tax</td><td>£3,374</td><td>£3,646</td><td>£4,142</td><td>£4,651</td><td>£5,288</td><td>£21,101</td></tr><tr><td>Profit After Tax      </td><td>£2,733</td><td>£2,953</td><td>£3,355</td><td>£3,767</td><td>£4,283</td><td>£17,092</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£10,250</td><td>£18,911</td><td>£24,154</td><td>£27,799</td><td>£91,114</td></tr><tr><td>Net Return</td><td>£12,733</td><td>£13,203</td><td>£22,267</td><td>£27,921</td><td>£32,082</td><td>£108,206</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>13%</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>