<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>£24,120</td><td>£24,482</td><td>£25,094</td><td>£25,721</td><td>£26,493</td><td>£125,910</td></tr><tr><td>Total Expenses</td><td>£20,964</td><td>£21,012</td><td>£21,084</td><td>£21,157</td><td>£21,245</td><td>£105,462</td></tr><tr><td>Profit Before Tax</td><td>£3,156</td><td>£3,470</td><td>£4,010</td><td>£4,564</td><td>£5,248</td><td>£20,447</td></tr><tr><td>Profit After Tax      </td><td>£2,556</td><td>£2,811</td><td>£3,248</td><td>£3,697</td><td>£4,251</td><td>£16,562</td></tr><tr><td>Change In Property Value</td><td>£11,375</td><td>£11,659</td><td>£21,512</td><td>£27,475</td><td>£31,621</td><td>£103,642</td></tr><tr><td>Net Return</td><td>£13,931</td><td>£14,470</td><td>£24,760</td><td>£31,172</td><td>£35,872</td><td>£120,204</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>