<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>£27,900</td><td>£28,319</td><td>£29,026</td><td>£29,752</td><td>£30,645</td><td>£145,642</td></tr><tr><td>Total Expenses</td><td>£24,628</td><td>£24,715</td><td>£24,829</td><td>£24,946</td><td>£25,077</td><td>£124,195</td></tr><tr><td>Profit Before Tax</td><td>£3,273</td><td>£3,603</td><td>£4,197</td><td>£4,807</td><td>£5,567</td><td>£21,447</td></tr><tr><td>Profit After Tax      </td><td>£2,651</td><td>£2,919</td><td>£3,400</td><td>£3,893</td><td>£4,509</td><td>£17,372</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£10,200</td><td>£20,808</td><td>£27,050</td><td>£28,403</td><td>£96,461</td></tr><tr><td>Net Return</td><td>£12,651</td><td>£13,119</td><td>£24,208</td><td>£30,944</td><td>£32,912</td><td>£113,833</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>