<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>£25,800</td><td>£26,187</td><td>£26,842</td><td>£27,513</td><td>£28,338</td><td>£134,679</td></tr><tr><td>Total Expenses</td><td>£22,037</td><td>£22,122</td><td>£22,230</td><td>£22,341</td><td>£22,466</td><td>£111,196</td></tr><tr><td>Profit Before Tax</td><td>£3,763</td><td>£4,065</td><td>£4,612</td><td>£5,172</td><td>£5,872</td><td>£23,483</td></tr><tr><td>Profit After Tax      </td><td>£3,048</td><td>£3,293</td><td>£3,735</td><td>£4,189</td><td>£4,756</td><td>£19,021</td></tr><tr><td>Change In Property Value</td><td>£13,200</td><td>£13,596</td><td>£25,674</td><td>£29,548</td><td>£31,321</td><td>£113,339</td></tr><tr><td>Net Return</td><td>£16,248</td><td>£16,889</td><td>£29,409</td><td>£33,737</td><td>£36,077</td><td>£132,360</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>25%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>