<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>£27,000</td><td>£27,405</td><td>£28,090</td><td>£28,792</td><td>£29,656</td><td>£140,944</td></tr><tr><td>Total Expenses</td><td>£22,951</td><td>£23,037</td><td>£23,148</td><td>£23,263</td><td>£23,392</td><td>£115,790</td></tr><tr><td>Profit Before Tax</td><td>£4,050</td><td>£4,368</td><td>£4,942</td><td>£5,530</td><td>£6,265</td><td>£25,154</td></tr><tr><td>Profit After Tax      </td><td>£3,280</td><td>£3,538</td><td>£4,003</td><td>£4,479</td><td>£5,074</td><td>£20,374</td></tr><tr><td>Change In Property Value</td><td>£13,800</td><td>£14,214</td><td>£26,841</td><td>£30,891</td><td>£32,745</td><td>£118,491</td></tr><tr><td>Net Return</td><td>£17,080</td><td>£17,752</td><td>£30,844</td><td>£35,370</td><td>£37,819</td><td>£138,865</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>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>