<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>£19,044</td><td>£19,330</td><td>£19,813</td><td>£20,308</td><td>£20,917</td><td>£99,412</td></tr><tr><td>Total Expenses</td><td>£15,894</td><td>£15,934</td><td>£15,993</td><td>£16,054</td><td>£16,125</td><td>£80,000</td></tr><tr><td>Profit Before Tax</td><td>£3,150</td><td>£3,396</td><td>£3,820</td><td>£4,255</td><td>£4,792</td><td>£19,413</td></tr><tr><td>Profit After Tax      </td><td>£2,552</td><td>£2,751</td><td>£3,094</td><td>£3,446</td><td>£3,882</td><td>£15,724</td></tr><tr><td>Change In Property Value</td><td>£11,900</td><td>£12,317</td><td>£20,032</td><td>£23,055</td><td>£24,438</td><td>£91,742</td></tr><tr><td>Net Return</td><td>£14,452</td><td>£15,067</td><td>£23,126</td><td>£26,501</td><td>£28,320</td><td>£107,466</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>13%</td><td>14%</td><td>22%</td><td>25%</td><td>26%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>