<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>£30,252</td><td>£30,706</td><td>£31,473</td><td>£32,260</td><td>£33,228</td><td>£157,920</td></tr><tr><td>Total Expenses</td><td>£26,846</td><td>£26,938</td><td>£27,058</td><td>£27,180</td><td>£27,320</td><td>£135,341</td></tr><tr><td>Profit Before Tax</td><td>£3,406</td><td>£3,768</td><td>£4,416</td><td>£5,080</td><td>£5,909</td><td>£22,578</td></tr><tr><td>Profit After Tax      </td><td>£2,758</td><td>£3,052</td><td>£3,577</td><td>£4,115</td><td>£4,786</td><td>£18,288</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£31,243</td><td>£106,107</td></tr><tr><td>Net Return</td><td>£13,758</td><td>£14,272</td><td>£26,466</td><td>£33,870</td><td>£36,029</td><td>£124,396</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>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>