<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>£25,943</td><td>£26,032</td><td>£26,149</td><td>£26,269</td><td>£26,405</td><td>£130,798</td></tr><tr><td>Profit Before Tax</td><td>£3,205</td><td>£3,553</td><td>£4,176</td><td>£4,814</td><td>£5,611</td><td>£21,359</td></tr><tr><td>Profit After Tax      </td><td>£2,596</td><td>£2,878</td><td>£3,382</td><td>£3,899</td><td>£4,545</td><td>£17,301</td></tr><tr><td>Change In Property Value</td><td>£10,600</td><td>£10,812</td><td>£22,056</td><td>£28,673</td><td>£30,107</td><td>£102,249</td></tr><tr><td>Net Return</td><td>£13,196</td><td>£13,690</td><td>£25,439</td><td>£32,573</td><td>£34,652</td><td>£119,550</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>