<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>£22,308</td><td>£22,754</td><td>£23,209</td><td>£23,789</td><td>£24,384</td><td>£116,445</td></tr><tr><td>Total Expenses</td><td>£19,836</td><td>£19,930</td><td>£20,017</td><td>£20,117</td><td>£20,219</td><td>£100,118</td></tr><tr><td>Profit Before Tax</td><td>£2,472</td><td>£2,824</td><td>£3,192</td><td>£3,673</td><td>£4,165</td><td>£16,327</td></tr><tr><td>Profit After Tax      </td><td>£2,003</td><td>£2,287</td><td>£2,586</td><td>£2,975</td><td>£3,374</td><td>£13,225</td></tr><tr><td>Change In Property Value</td><td>£14,550</td><td>£24,978</td><td>£31,472</td><td>£33,360</td><td>£29,468</td><td>£133,827</td></tr><tr><td>Net Return</td><td>£16,553</td><td>£27,265</td><td>£34,058</td><td>£36,335</td><td>£32,842</td><td>£147,052</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>