<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>£21,996</td><td>£22,326</td><td>£22,884</td><td>£23,456</td><td>£24,160</td><td>£114,822</td></tr><tr><td>Total Expenses</td><td>£18,570</td><td>£18,614</td><td>£18,681</td><td>£18,749</td><td>£18,830</td><td>£93,443</td></tr><tr><td>Profit Before Tax</td><td>£3,426</td><td>£3,712</td><td>£4,203</td><td>£4,707</td><td>£5,330</td><td>£21,379</td></tr><tr><td>Profit After Tax      </td><td>£2,775</td><td>£3,007</td><td>£3,405</td><td>£3,813</td><td>£4,317</td><td>£17,317</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,360</td><td>£23,340</td><td>£26,862</td><td>£28,474</td><td>£103,035</td></tr><tr><td>Net Return</td><td>£14,775</td><td>£15,367</td><td>£26,745</td><td>£30,675</td><td>£32,791</td><td>£120,353</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>13%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>