<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>£29,292</td><td>£29,731</td><td>£30,475</td><td>£31,237</td><td>£32,174</td><td>£152,908</td></tr><tr><td>Total Expenses</td><td>£25,759</td><td>£25,849</td><td>£25,966</td><td>£26,086</td><td>£26,222</td><td>£129,881</td></tr><tr><td>Profit Before Tax</td><td>£3,533</td><td>£3,883</td><td>£4,509</td><td>£5,151</td><td>£5,951</td><td>£23,027</td></tr><tr><td>Profit After Tax      </td><td>£2,862</td><td>£3,145</td><td>£3,652</td><td>£4,172</td><td>£4,821</td><td>£18,652</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,710</td><td>£21,848</td><td>£28,403</td><td>£29,823</td><td>£101,284</td></tr><tr><td>Net Return</td><td>£13,362</td><td>£13,855</td><td>£25,501</td><td>£32,575</td><td>£34,644</td><td>£119,936</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>