<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>£21,156</td><td>£21,579</td><td>£22,011</td><td>£22,561</td><td>£23,125</td><td>£110,432</td></tr><tr><td>Total Expenses</td><td>£18,916</td><td>£19,008</td><td>£19,093</td><td>£19,189</td><td>£19,288</td><td>£95,495</td></tr><tr><td>Profit Before Tax</td><td>£2,240</td><td>£2,571</td><td>£2,918</td><td>£3,372</td><td>£3,837</td><td>£14,937</td></tr><tr><td>Profit After Tax      </td><td>£1,814</td><td>£2,082</td><td>£2,364</td><td>£2,731</td><td>£3,108</td><td>£12,099</td></tr><tr><td>Change In Property Value</td><td>£13,800</td><td>£23,690</td><td>£29,849</td><td>£31,640</td><td>£27,949</td><td>£126,929</td></tr><tr><td>Net Return</td><td>£15,614</td><td>£25,772</td><td>£32,213</td><td>£34,371</td><td>£31,057</td><td>£139,028</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>