<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>£27,444</td><td>£27,856</td><td>£28,552</td><td>£29,266</td><td>£30,144</td><td>£143,261</td></tr><tr><td>Total Expenses</td><td>£24,542</td><td>£24,629</td><td>£24,742</td><td>£24,857</td><td>£24,988</td><td>£123,759</td></tr><tr><td>Profit Before Tax</td><td>£2,902</td><td>£3,226</td><td>£3,810</td><td>£4,409</td><td>£5,156</td><td>£19,503</td></tr><tr><td>Profit After Tax      </td><td>£2,350</td><td>£2,613</td><td>£3,086</td><td>£3,571</td><td>£4,176</td><td>£15,797</td></tr><tr><td>Change In Property Value</td><td>£9,980</td><td>£10,180</td><td>£20,766</td><td>£26,996</td><td>£28,346</td><td>£96,268</td></tr><tr><td>Net Return</td><td>£12,330</td><td>£12,793</td><td>£23,853</td><td>£30,567</td><td>£32,523</td><td>£112,066</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>