<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>£24,096</td><td>£24,578</td><td>£25,192</td><td>£25,822</td><td>£26,468</td><td>£126,156</td></tr><tr><td>Total Expenses</td><td>£20,081</td><td>£20,175</td><td>£20,280</td><td>£20,387</td><td>£20,494</td><td>£101,417</td></tr><tr><td>Profit Before Tax</td><td>£4,015</td><td>£4,403</td><td>£4,913</td><td>£5,436</td><td>£5,974</td><td>£24,739</td></tr><tr><td>Profit After Tax      </td><td>£3,252</td><td>£3,566</td><td>£3,979</td><td>£4,403</td><td>£4,839</td><td>£20,039</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£12,206</td><td>£20,953</td><td>£26,400</td><td>£27,985</td><td>£99,393</td></tr><tr><td>Net Return</td><td>£15,102</td><td>£15,772</td><td>£24,932</td><td>£30,803</td><td>£32,823</td><td>£119,432</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>17%</td><td>21%</td><td>23%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>