<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>£21,372</td><td>£21,693</td><td>£22,018</td><td>£22,568</td><td>£23,133</td><td>£110,784</td></tr><tr><td>Total Expenses</td><td>£17,920</td><td>£17,965</td><td>£18,008</td><td>£18,073</td><td>£18,140</td><td>£90,106</td></tr><tr><td>Profit Before Tax</td><td>£3,452</td><td>£3,728</td><td>£4,010</td><td>£4,495</td><td>£4,992</td><td>£20,677</td></tr><tr><td>Profit After Tax      </td><td>£2,796</td><td>£3,019</td><td>£3,248</td><td>£3,641</td><td>£4,044</td><td>£16,749</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£19,380</td><td>£25,194</td><td>£26,454</td><td>£19,443</td><td>£99,971</td></tr><tr><td>Net Return</td><td>£12,296</td><td>£22,399</td><td>£28,442</td><td>£30,095</td><td>£23,487</td><td>£116,720</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>14%</td><td>18%</td><td>19%</td><td>15%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>