<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>£15,192</td><td>£15,420</td><td>£15,651</td><td>£16,042</td><td>£16,444</td><td>£78,749</td></tr><tr><td>Total Expenses</td><td>£12,878</td><td>£12,914</td><td>£12,947</td><td>£12,997</td><td>£13,047</td><td>£64,783</td></tr><tr><td>Profit Before Tax</td><td>£2,314</td><td>£2,506</td><td>£2,704</td><td>£3,046</td><td>£3,396</td><td>£13,966</td></tr><tr><td>Profit After Tax      </td><td>£1,874</td><td>£2,030</td><td>£2,190</td><td>£2,467</td><td>£2,751</td><td>£11,313</td></tr><tr><td>Change In Property Value</td><td>£10,125</td><td>£19,119</td><td>£22,005</td><td>£23,325</td><td>£18,543</td><td>£93,117</td></tr><tr><td>Net Return</td><td>£11,999</td><td>£21,150</td><td>£24,195</td><td>£25,792</td><td>£21,294</td><td>£104,430</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>20%</td><td>23%</td><td>24%</td><td>20%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>