<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>£21,276</td><td>£21,595</td><td>£22,135</td><td>£22,688</td><td>£23,369</td><td>£111,064</td></tr><tr><td>Total Expenses</td><td>£17,704</td><td>£17,748</td><td>£17,812</td><td>£17,879</td><td>£17,957</td><td>£89,100</td></tr><tr><td>Profit Before Tax</td><td>£3,572</td><td>£3,848</td><td>£4,323</td><td>£4,810</td><td>£5,412</td><td>£21,964</td></tr><tr><td>Profit After Tax      </td><td>£2,893</td><td>£3,117</td><td>£3,501</td><td>£3,896</td><td>£4,384</td><td>£17,791</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>£14,293</td><td>£14,859</td><td>£25,674</td><td>£29,415</td><td>£31,434</td><td>£115,674</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>