<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>£24,000</td><td>£24,360</td><td>£24,969</td><td>£25,593</td><td>£26,361</td><td>£125,283</td></tr><tr><td>Total Expenses</td><td>£20,702</td><td>£20,784</td><td>£20,888</td><td>£20,994</td><td>£21,114</td><td>£104,482</td></tr><tr><td>Profit Before Tax</td><td>£3,298</td><td>£3,576</td><td>£4,081</td><td>£4,599</td><td>£5,247</td><td>£20,802</td></tr><tr><td>Profit After Tax      </td><td>£2,671</td><td>£2,897</td><td>£3,306</td><td>£3,725</td><td>£4,250</td><td>£16,849</td></tr><tr><td>Change In Property Value</td><td>£12,327</td><td>£12,696</td><td>£23,975</td><td>£27,593</td><td>£29,249</td><td>£105,840</td></tr><tr><td>Net Return</td><td>£14,998</td><td>£15,593</td><td>£27,281</td><td>£31,318</td><td>£33,499</td><td>£122,690</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</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>25%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>