<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>£26,124</td><td>£26,516</td><td>£27,179</td><td>£27,858</td><td>£28,694</td><td>£136,371</td></tr><tr><td>Total Expenses</td><td>£21,958</td><td>£22,009</td><td>£22,086</td><td>£22,165</td><td>£22,259</td><td>£110,476</td></tr><tr><td>Profit Before Tax</td><td>£4,166</td><td>£4,507</td><td>£5,093</td><td>£5,694</td><td>£6,435</td><td>£25,895</td></tr><tr><td>Profit After Tax      </td><td>£3,374</td><td>£3,651</td><td>£4,125</td><td>£4,612</td><td>£5,212</td><td>£20,975</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£14,678</td><td>£27,716</td><td>£31,899</td><td>£33,813</td><td>£122,355</td></tr><tr><td>Net Return</td><td>£17,624</td><td>£18,328</td><td>£31,841</td><td>£36,510</td><td>£39,025</td><td>£143,329</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>