<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>£20,796</td><td>£21,108</td><td>£21,425</td><td>£21,960</td><td>£22,509</td><td>£107,798</td></tr><tr><td>Total Expenses</td><td>£16,950</td><td>£17,031</td><td>£17,103</td><td>£17,199</td><td>£17,296</td><td>£85,579</td></tr><tr><td>Profit Before Tax</td><td>£3,846</td><td>£4,077</td><td>£4,321</td><td>£4,761</td><td>£5,213</td><td>£22,219</td></tr><tr><td>Profit After Tax      </td><td>£3,116</td><td>£3,302</td><td>£3,500</td><td>£3,857</td><td>£4,222</td><td>£17,997</td></tr><tr><td>Change In Property Value</td><td>£14,000</td><td>£22,770</td><td>£26,206</td><td>£27,779</td><td>£24,538</td><td>£115,293</td></tr><tr><td>Net Return</td><td>£17,116</td><td>£26,072</td><td>£29,706</td><td>£31,635</td><td>£28,760</td><td>£133,290</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>23%</td><td>25%</td><td>22%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>