<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>£18,756</td><td>£19,037</td><td>£19,323</td><td>£19,806</td><td>£20,301</td><td>£97,223</td></tr><tr><td>Total Expenses</td><td>£15,941</td><td>£16,019</td><td>£16,089</td><td>£16,179</td><td>£16,271</td><td>£80,500</td></tr><tr><td>Profit Before Tax</td><td>£2,815</td><td>£3,018</td><td>£3,234</td><td>£3,627</td><td>£4,030</td><td>£16,724</td></tr><tr><td>Profit After Tax      </td><td>£2,280</td><td>£2,445</td><td>£2,620</td><td>£2,938</td><td>£3,264</td><td>£13,546</td></tr><tr><td>Change In Property Value</td><td>£13,125</td><td>£21,347</td><td>£24,568</td><td>£26,042</td><td>£23,004</td><td>£108,087</td></tr><tr><td>Net Return</td><td>£15,405</td><td>£23,791</td><td>£27,188</td><td>£28,980</td><td>£26,268</td><td>£121,633</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>13%</td><td>20%</td><td>23%</td><td>24%</td><td>22%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>