<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>£22,260</td><td>£22,594</td><td>£23,159</td><td>£23,738</td><td>£24,450</td><td>£116,200</td></tr><tr><td>Total Expenses</td><td>£19,390</td><td>£19,434</td><td>£19,502</td><td>£19,570</td><td>£19,652</td><td>£97,548</td></tr><tr><td>Profit Before Tax</td><td>£2,871</td><td>£3,160</td><td>£3,657</td><td>£4,167</td><td>£4,797</td><td>£18,652</td></tr><tr><td>Profit After Tax      </td><td>£2,325</td><td>£2,559</td><td>£2,962</td><td>£3,375</td><td>£3,886</td><td>£15,108</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>£12,825</td><td>£13,322</td><td>£22,819</td><td>£28,737</td><td>£33,075</td><td>£110,778</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>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>