<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>£29,016</td><td>£29,451</td><td>£30,188</td><td>£30,942</td><td>£31,870</td><td>£151,467</td></tr><tr><td>Total Expenses</td><td>£25,533</td><td>£25,622</td><td>£25,739</td><td>£25,858</td><td>£25,994</td><td>£128,745</td></tr><tr><td>Profit Before Tax</td><td>£3,483</td><td>£3,829</td><td>£4,449</td><td>£5,084</td><td>£5,877</td><td>£22,722</td></tr><tr><td>Profit After Tax      </td><td>£2,822</td><td>£3,102</td><td>£3,604</td><td>£4,118</td><td>£4,760</td><td>£18,405</td></tr><tr><td>Change In Property Value</td><td>£10,400</td><td>£10,608</td><td>£21,640</td><td>£28,132</td><td>£29,539</td><td>£100,320</td></tr><tr><td>Net Return</td><td>£13,222</td><td>£13,710</td><td>£25,244</td><td>£32,251</td><td>£34,299</td><td>£118,725</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>