<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>£21,600</td><td>£21,924</td><td>£22,253</td><td>£22,809</td><td>£23,379</td><td>£111,965</td></tr><tr><td>Total Expenses</td><td>£18,639</td><td>£18,721</td><td>£18,795</td><td>£18,892</td><td>£18,992</td><td>£94,040</td></tr><tr><td>Profit Before Tax</td><td>£2,961</td><td>£3,203</td><td>£3,458</td><td>£3,917</td><td>£4,387</td><td>£17,926</td></tr><tr><td>Profit After Tax      </td><td>£2,399</td><td>£2,594</td><td>£2,801</td><td>£3,173</td><td>£3,554</td><td>£14,520</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£18,360</td><td>£23,868</td><td>£25,061</td><td>£18,420</td><td>£94,710</td></tr><tr><td>Net Return</td><td>£11,399</td><td>£20,954</td><td>£26,669</td><td>£28,234</td><td>£21,974</td><td>£109,229</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>14%</td><td>18%</td><td>19%</td><td>15%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>