<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>£23,004</td><td>£23,464</td><td>£23,933</td><td>£24,532</td><td>£25,145</td><td>£120,078</td></tr><tr><td>Total Expenses</td><td>£20,388</td><td>£20,484</td><td>£20,572</td><td>£20,673</td><td>£20,777</td><td>£102,895</td></tr><tr><td>Profit Before Tax</td><td>£2,616</td><td>£2,980</td><td>£3,362</td><td>£3,858</td><td>£4,368</td><td>£17,184</td></tr><tr><td>Profit After Tax      </td><td>£2,119</td><td>£2,414</td><td>£2,723</td><td>£3,125</td><td>£3,538</td><td>£13,919</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£25,750</td><td>£32,445</td><td>£34,392</td><td>£30,379</td><td>£137,966</td></tr><tr><td>Net Return</td><td>£17,119</td><td>£28,164</td><td>£35,168</td><td>£37,517</td><td>£33,917</td><td>£151,885</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>80%</td></tr></tbody></table></div></div></template></turbo-stream>