<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>£19,237</td><td>£19,315</td><td>£19,413</td><td>£19,513</td><td>£19,624</td><td>£97,101</td></tr><tr><td>Profit Before Tax</td><td>£2,364</td><td>£2,609</td><td>£3,059</td><td>£3,521</td><td>£4,100</td><td>£15,654</td></tr><tr><td>Profit After Tax      </td><td>£1,914</td><td>£2,113</td><td>£2,478</td><td>£2,852</td><td>£3,321</td><td>£12,679</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£11,742</td><td>£22,173</td><td>£25,519</td><td>£27,050</td><td>£97,884</td></tr><tr><td>Net Return</td><td>£13,314</td><td>£13,855</td><td>£24,651</td><td>£28,371</td><td>£30,371</td><td>£110,563</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>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>91%</td></tr></tbody></table></div></div></template></turbo-stream>