<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>£24,000</td><td>£24,360</td><td>£24,969</td><td>£25,593</td><td>£26,361</td><td>£125,283</td></tr><tr><td>Total Expenses</td><td>£22,254</td><td>£22,336</td><td>£22,440</td><td>£22,546</td><td>£22,665</td><td>£112,240</td></tr><tr><td>Profit Before Tax</td><td>£1,746</td><td>£2,024</td><td>£2,529</td><td>£3,047</td><td>£3,696</td><td>£13,043</td></tr><tr><td>Profit After Tax      </td><td>£1,414</td><td>£1,640</td><td>£2,049</td><td>£2,468</td><td>£2,994</td><td>£10,565</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,905</td><td>£26,257</td><td>£30,220</td><td>£32,033</td><td>£115,915</td></tr><tr><td>Net Return</td><td>£14,914</td><td>£15,545</td><td>£28,306</td><td>£32,688</td><td>£35,026</td><td>£126,480</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>19%</td><td>22%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>