<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>£20,820</td><td>£21,132</td><td>£21,449</td><td>£21,986</td><td>£22,535</td><td>£107,922</td></tr><tr><td>Total Expenses</td><td>£16,256</td><td>£16,300</td><td>£16,342</td><td>£16,406</td><td>£16,472</td><td>£81,776</td></tr><tr><td>Profit Before Tax</td><td>£4,564</td><td>£4,832</td><td>£5,107</td><td>£5,579</td><td>£6,063</td><td>£26,146</td></tr><tr><td>Profit After Tax      </td><td>£3,697</td><td>£3,914</td><td>£4,137</td><td>£4,519</td><td>£4,911</td><td>£21,178</td></tr><tr><td>Change In Property Value</td><td>£10,625</td><td>£19,603</td><td>£25,038</td><td>£28,816</td><td>£20,363</td><td>£104,445</td></tr><tr><td>Net Return</td><td>£14,322</td><td>£23,517</td><td>£29,174</td><td>£33,335</td><td>£25,275</td><td>£125,623</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>18%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>