<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>£21,396</td><td>£21,824</td><td>£22,260</td><td>£22,817</td><td>£23,387</td><td>£111,685</td></tr><tr><td>Total Expenses</td><td>£19,101</td><td>£19,194</td><td>£19,278</td><td>£19,376</td><td>£19,476</td><td>£96,425</td></tr><tr><td>Profit Before Tax</td><td>£2,295</td><td>£2,630</td><td>£2,982</td><td>£3,441</td><td>£3,912</td><td>£15,260</td></tr><tr><td>Profit After Tax      </td><td>£1,859</td><td>£2,130</td><td>£2,415</td><td>£2,787</td><td>£3,169</td><td>£12,361</td></tr><tr><td>Change In Property Value</td><td>£13,950</td><td>£23,948</td><td>£30,174</td><td>£31,984</td><td>£28,253</td><td>£128,308</td></tr><tr><td>Net Return</td><td>£15,809</td><td>£26,078</td><td>£32,589</td><td>£34,772</td><td>£31,421</td><td>£140,669</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>15%</td><td>19%</td><td>20%</td><td>18%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>