<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>£22,200</td><td>£22,533</td><td>£23,096</td><td>£23,674</td><td>£24,384</td><td>£115,887</td></tr><tr><td>Total Expenses</td><td>£19,257</td><td>£19,336</td><td>£19,435</td><td>£19,537</td><td>£19,651</td><td>£97,216</td></tr><tr><td>Profit Before Tax</td><td>£2,943</td><td>£3,197</td><td>£3,661</td><td>£4,137</td><td>£4,733</td><td>£18,671</td></tr><tr><td>Profit After Tax      </td><td>£2,384</td><td>£2,589</td><td>£2,965</td><td>£3,351</td><td>£3,834</td><td>£15,123</td></tr><tr><td>Change In Property Value</td><td>£11,370</td><td>£11,711</td><td>£22,114</td><td>£25,452</td><td>£26,979</td><td>£97,626</td></tr><tr><td>Net Return</td><td>£13,754</td><td>£14,301</td><td>£25,080</td><td>£28,802</td><td>£30,813</td><td>£112,750</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>11%</td><td>12%</td><td>21%</td><td>24%</td><td>25%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>