<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>£20,400</td><td>£20,706</td><td>£21,017</td><td>£21,542</td><td>£22,081</td><td>£105,745</td></tr><tr><td>Total Expenses</td><td>£16,910</td><td>£16,991</td><td>£17,063</td><td>£17,157</td><td>£17,254</td><td>£85,374</td></tr><tr><td>Profit Before Tax</td><td>£3,490</td><td>£3,715</td><td>£3,954</td><td>£4,385</td><td>£4,827</td><td>£20,371</td></tr><tr><td>Profit After Tax      </td><td>£2,827</td><td>£3,009</td><td>£3,203</td><td>£3,552</td><td>£3,910</td><td>£16,501</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£16,320</td><td>£21,216</td><td>£22,277</td><td>£16,373</td><td>£84,186</td></tr><tr><td>Net Return</td><td>£10,827</td><td>£19,329</td><td>£24,419</td><td>£25,829</td><td>£20,283</td><td>£100,687</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>8%</td><td>15%</td><td>19%</td><td>20%</td><td>16%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>