<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>£20,400</td><td>£20,706</td><td>£21,224</td><td>£21,754</td><td>£22,407</td><td>£106,491</td></tr><tr><td>Total Expenses</td><td>£17,617</td><td>£17,659</td><td>£17,721</td><td>£17,785</td><td>£17,861</td><td>£88,642</td></tr><tr><td>Profit Before Tax</td><td>£2,784</td><td>£3,047</td><td>£3,503</td><td>£3,969</td><td>£4,546</td><td>£17,848</td></tr><tr><td>Profit After Tax      </td><td>£2,255</td><td>£2,468</td><td>£2,837</td><td>£3,215</td><td>£3,682</td><td>£14,457</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£9,738</td><td>£17,966</td><td>£22,946</td><td>£26,409</td><td>£86,558</td></tr><tr><td>Net Return</td><td>£11,755</td><td>£12,206</td><td>£20,803</td><td>£26,161</td><td>£30,091</td><td>£101,015</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>