<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>£18,264</td><td>£18,538</td><td>£18,816</td><td>£19,286</td><td>£19,769</td><td>£94,673</td></tr><tr><td>Total Expenses</td><td>£14,826</td><td>£14,866</td><td>£14,904</td><td>£14,962</td><td>£15,021</td><td>£74,580</td></tr><tr><td>Profit Before Tax</td><td>£3,438</td><td>£3,672</td><td>£3,912</td><td>£4,325</td><td>£4,748</td><td>£20,093</td></tr><tr><td>Profit After Tax      </td><td>£2,784</td><td>£2,974</td><td>£3,168</td><td>£3,503</td><td>£3,846</td><td>£16,276</td></tr><tr><td>Change In Property Value</td><td>£11,655</td><td>£22,009</td><td>£25,330</td><td>£26,850</td><td>£21,345</td><td>£107,188</td></tr><tr><td>Net Return</td><td>£14,439</td><td>£24,983</td><td>£28,498</td><td>£30,353</td><td>£25,191</td><td>£123,464</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>12%</td><td>20%</td><td>23%</td><td>24%</td><td>20%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>