<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>£24,504</td><td>£24,872</td><td>£25,493</td><td>£26,131</td><td>£26,915</td><td>£127,914</td></tr><tr><td>Total Expenses</td><td>£22,788</td><td>£22,836</td><td>£22,909</td><td>£22,984</td><td>£23,073</td><td>£114,590</td></tr><tr><td>Profit Before Tax</td><td>£1,716</td><td>£2,035</td><td>£2,584</td><td>£3,147</td><td>£3,842</td><td>£13,324</td></tr><tr><td>Profit After Tax      </td><td>£1,390</td><td>£1,649</td><td>£2,093</td><td>£2,549</td><td>£3,112</td><td>£10,793</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£12,813</td><td>£23,639</td><td>£30,192</td><td>£34,749</td><td>£113,893</td></tr><tr><td>Net Return</td><td>£13,890</td><td>£14,461</td><td>£25,732</td><td>£32,741</td><td>£37,860</td><td>£124,685</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>