<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>£29,148</td><td>£29,585</td><td>£30,325</td><td>£31,083</td><td>£32,015</td><td>£152,157</td></tr><tr><td>Total Expenses</td><td>£25,236</td><td>£25,291</td><td>£25,376</td><td>£25,463</td><td>£25,567</td><td>£126,933</td></tr><tr><td>Profit Before Tax</td><td>£3,912</td><td>£4,294</td><td>£4,949</td><td>£5,620</td><td>£6,449</td><td>£25,224</td></tr><tr><td>Profit After Tax      </td><td>£3,169</td><td>£3,478</td><td>£4,009</td><td>£4,552</td><td>£5,224</td><td>£20,431</td></tr><tr><td>Change In Property Value</td><td>£13,750</td><td>£14,094</td><td>£26,003</td><td>£33,212</td><td>£38,223</td><td>£125,282</td></tr><tr><td>Net Return</td><td>£16,919</td><td>£17,572</td><td>£30,012</td><td>£37,764</td><td>£43,447</td><td>£145,713</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>