<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>£23,400</td><td>£23,751</td><td>£24,345</td><td>£24,953</td><td>£25,702</td><td>£122,151</td></tr><tr><td>Total Expenses</td><td>£20,012</td><td>£20,093</td><td>£20,195</td><td>£20,300</td><td>£20,417</td><td>£101,017</td></tr><tr><td>Profit Before Tax</td><td>£3,388</td><td>£3,658</td><td>£4,150</td><td>£4,654</td><td>£5,285</td><td>£21,135</td></tr><tr><td>Profit After Tax      </td><td>£2,745</td><td>£2,963</td><td>£3,361</td><td>£3,769</td><td>£4,281</td><td>£17,119</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£12,206</td><td>£23,048</td><td>£26,526</td><td>£28,118</td><td>£101,748</td></tr><tr><td>Net Return</td><td>£14,595</td><td>£15,169</td><td>£26,409</td><td>£30,296</td><td>£32,398</td><td>£118,867</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>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>