<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>£26,496</td><td>£26,893</td><td>£27,566</td><td>£28,255</td><td>£29,103</td><td>£138,313</td></tr><tr><td>Total Expenses</td><td>£22,987</td><td>£23,038</td><td>£23,116</td><td>£23,196</td><td>£23,292</td><td>£115,630</td></tr><tr><td>Profit Before Tax</td><td>£3,509</td><td>£3,855</td><td>£4,449</td><td>£5,059</td><td>£5,811</td><td>£22,683</td></tr><tr><td>Profit After Tax      </td><td>£2,842</td><td>£3,123</td><td>£3,604</td><td>£4,098</td><td>£4,707</td><td>£18,373</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>£15,342</td><td>£15,935</td><td>£27,243</td><td>£34,290</td><td>£39,455</td><td>£132,266</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>11%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>