<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>£21,840</td><td>£22,168</td><td>£22,722</td><td>£23,290</td><td>£23,989</td><td>£114,008</td></tr><tr><td>Total Expenses</td><td>£19,348</td><td>£19,392</td><td>£19,458</td><td>£19,526</td><td>£19,606</td><td>£97,329</td></tr><tr><td>Profit Before Tax</td><td>£2,493</td><td>£2,776</td><td>£3,264</td><td>£3,764</td><td>£4,382</td><td>£16,679</td></tr><tr><td>Profit After Tax      </td><td>£2,019</td><td>£2,248</td><td>£2,644</td><td>£3,049</td><td>£3,550</td><td>£13,510</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,763</td><td>£19,857</td><td>£25,362</td><td>£29,189</td><td>£95,670</td></tr><tr><td>Net Return</td><td>£12,519</td><td>£13,011</td><td>£22,501</td><td>£28,411</td><td>£32,739</td><td>£109,179</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>