<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>£20,628</td><td>£21,041</td><td>£21,567</td><td>£22,106</td><td>£22,658</td><td>£107,999</td></tr><tr><td>Total Expenses</td><td>£17,441</td><td>£17,494</td><td>£17,557</td><td>£17,622</td><td>£17,688</td><td>£87,801</td></tr><tr><td>Profit Before Tax</td><td>£3,187</td><td>£3,547</td><td>£4,010</td><td>£4,484</td><td>£4,971</td><td>£20,198</td></tr><tr><td>Profit After Tax      </td><td>£2,582</td><td>£2,873</td><td>£3,248</td><td>£3,632</td><td>£4,026</td><td>£16,360</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£19,892</td><td>£25,064</td><td>£26,568</td><td>£94,361</td></tr><tr><td>Net Return</td><td>£13,832</td><td>£14,460</td><td>£23,140</td><td>£28,696</td><td>£30,594</td><td>£110,721</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>11%</td><td>17%</td><td>21%</td><td>23%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>