<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>£19,824</td><td>£20,220</td><td>£20,726</td><td>£21,244</td><td>£21,775</td><td>£103,790</td></tr><tr><td>Total Expenses</td><td>£16,877</td><td>£16,962</td><td>£17,056</td><td>£17,152</td><td>£17,247</td><td>£85,294</td></tr><tr><td>Profit Before Tax</td><td>£2,947</td><td>£3,258</td><td>£3,670</td><td>£4,093</td><td>£4,528</td><td>£18,496</td></tr><tr><td>Profit After Tax      </td><td>£2,387</td><td>£2,639</td><td>£2,973</td><td>£3,315</td><td>£3,668</td><td>£14,982</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£10,043</td><td>£17,240</td><td>£21,722</td><td>£23,025</td><td>£81,779</td></tr><tr><td>Net Return</td><td>£12,137</td><td>£12,682</td><td>£20,212</td><td>£25,037</td><td>£26,693</td><td>£96,761</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>