<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>£24,336</td><td>£24,823</td><td>£25,443</td><td>£26,079</td><td>£26,731</td><td>£127,413</td></tr><tr><td>Total Expenses</td><td>£20,264</td><td>£20,359</td><td>£20,464</td><td>£20,571</td><td>£20,679</td><td>£102,336</td></tr><tr><td>Profit Before Tax</td><td>£4,072</td><td>£4,464</td><td>£4,980</td><td>£5,508</td><td>£6,052</td><td>£25,077</td></tr><tr><td>Profit After Tax      </td><td>£3,298</td><td>£3,616</td><td>£4,034</td><td>£4,462</td><td>£4,902</td><td>£20,312</td></tr><tr><td>Change In Property Value</td><td>£11,970</td><td>£12,329</td><td>£21,165</td><td>£26,668</td><td>£28,268</td><td>£100,400</td></tr><tr><td>Net Return</td><td>£15,268</td><td>£15,945</td><td>£25,198</td><td>£31,130</td><td>£33,170</td><td>£120,712</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>