<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>£19,116</td><td>£19,403</td><td>£19,694</td><td>£20,186</td><td>£20,691</td><td>£99,089</td></tr><tr><td>Total Expenses</td><td>£14,960</td><td>£15,001</td><td>£15,040</td><td>£15,100</td><td>£15,161</td><td>£75,263</td></tr><tr><td>Profit Before Tax</td><td>£4,156</td><td>£4,402</td><td>£4,653</td><td>£5,086</td><td>£5,530</td><td>£23,827</td></tr><tr><td>Profit After Tax      </td><td>£3,366</td><td>£3,565</td><td>£3,769</td><td>£4,120</td><td>£4,479</td><td>£19,300</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£17,989</td><td>£22,976</td><td>£26,443</td><td>£18,686</td><td>£95,844</td></tr><tr><td>Net Return</td><td>£13,116</td><td>£21,554</td><td>£26,745</td><td>£30,563</td><td>£23,165</td><td>£115,143</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>19%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>