<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>£21,504</td><td>£21,827</td><td>£22,154</td><td>£22,708</td><td>£23,276</td><td>£111,468</td></tr><tr><td>Total Expenses</td><td>£18,738</td><td>£18,783</td><td>£18,826</td><td>£18,891</td><td>£18,959</td><td>£94,197</td></tr><tr><td>Profit Before Tax</td><td>£2,766</td><td>£3,044</td><td>£3,328</td><td>£3,816</td><td>£4,317</td><td>£17,271</td></tr><tr><td>Profit After Tax      </td><td>£2,241</td><td>£2,466</td><td>£2,696</td><td>£3,091</td><td>£3,496</td><td>£13,990</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£23,063</td><td>£29,456</td><td>£33,901</td><td>£23,957</td><td>£122,876</td></tr><tr><td>Net Return</td><td>£14,741</td><td>£25,528</td><td>£32,152</td><td>£36,992</td><td>£27,453</td><td>£136,866</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>17%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>