<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>£20,244</td><td>£20,649</td><td>£21,062</td><td>£21,588</td><td>£22,128</td><td>£105,671</td></tr><tr><td>Total Expenses</td><td>£18,181</td><td>£18,272</td><td>£18,354</td><td>£18,449</td><td>£18,545</td><td>£91,801</td></tr><tr><td>Profit Before Tax</td><td>£2,063</td><td>£2,377</td><td>£2,708</td><td>£3,140</td><td>£3,583</td><td>£13,870</td></tr><tr><td>Profit After Tax      </td><td>£1,671</td><td>£1,925</td><td>£2,193</td><td>£2,543</td><td>£2,902</td><td>£11,235</td></tr><tr><td>Change In Property Value</td><td>£13,200</td><td>£22,660</td><td>£28,552</td><td>£30,265</td><td>£26,734</td><td>£121,410</td></tr><tr><td>Net Return</td><td>£14,871</td><td>£24,585</td><td>£30,745</td><td>£32,808</td><td>£29,636</td><td>£132,645</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>