<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>£20,904</td><td>£21,218</td><td>£21,748</td><td>£22,292</td><td>£22,960</td><td>£109,122</td></tr><tr><td>Total Expenses</td><td>£18,850</td><td>£18,927</td><td>£19,023</td><td>£19,121</td><td>£19,231</td><td>£95,151</td></tr><tr><td>Profit Before Tax</td><td>£2,055</td><td>£2,291</td><td>£2,725</td><td>£3,171</td><td>£3,730</td><td>£13,971</td></tr><tr><td>Profit After Tax      </td><td>£1,664</td><td>£1,855</td><td>£2,207</td><td>£2,568</td><td>£3,021</td><td>£11,316</td></tr><tr><td>Change In Property Value</td><td>£11,160</td><td>£11,495</td><td>£21,706</td><td>£24,982</td><td>£26,481</td><td>£95,823</td></tr><tr><td>Net Return</td><td>£12,824</td><td>£13,350</td><td>£23,913</td><td>£27,550</td><td>£29,502</td><td>£107,139</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>11%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>