<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>£20,400</td><td>£20,706</td><td>£21,224</td><td>£21,754</td><td>£22,407</td><td>£106,491</td></tr><tr><td>Total Expenses</td><td>£19,117</td><td>£19,193</td><td>£19,288</td><td>£19,385</td><td>£19,493</td><td>£96,475</td></tr><tr><td>Profit Before Tax</td><td>£1,284</td><td>£1,513</td><td>£1,936</td><td>£2,369</td><td>£2,914</td><td>£10,016</td></tr><tr><td>Profit After Tax      </td><td>£1,040</td><td>£1,225</td><td>£1,568</td><td>£1,919</td><td>£2,361</td><td>£8,113</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>£12,440</td><td>£12,967</td><td>£23,741</td><td>£27,438</td><td>£29,411</td><td>£105,997</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>20%</td><td>23%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>