<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>£21,600</td><td>£21,924</td><td>£22,472</td><td>£23,034</td><td>£23,725</td><td>£112,755</td></tr><tr><td>Total Expenses</td><td>£18,840</td><td>£18,918</td><td>£19,016</td><td>£19,116</td><td>£19,228</td><td>£95,118</td></tr><tr><td>Profit Before Tax</td><td>£2,760</td><td>£3,006</td><td>£3,456</td><td>£3,918</td><td>£4,497</td><td>£17,637</td></tr><tr><td>Profit After Tax      </td><td>£2,236</td><td>£2,435</td><td>£2,800</td><td>£3,174</td><td>£3,643</td><td>£14,286</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£11,433</td><td>£21,589</td><td>£24,847</td><td>£26,338</td><td>£95,308</td></tr><tr><td>Net Return</td><td>£13,336</td><td>£13,868</td><td>£24,389</td><td>£28,021</td><td>£29,981</td><td>£109,594</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>