<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>£21,204</td><td>£21,522</td><td>£21,845</td><td>£22,391</td><td>£22,951</td><td>£109,913</td></tr><tr><td>Total Expenses</td><td>£16,990</td><td>£17,072</td><td>£17,145</td><td>£17,242</td><td>£17,341</td><td>£85,791</td></tr><tr><td>Profit Before Tax</td><td>£4,214</td><td>£4,450</td><td>£4,699</td><td>£5,149</td><td>£5,610</td><td>£24,122</td></tr><tr><td>Profit After Tax      </td><td>£3,413</td><td>£3,604</td><td>£3,807</td><td>£4,171</td><td>£4,544</td><td>£19,539</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£16,320</td><td>£21,216</td><td>£22,277</td><td>£16,373</td><td>£84,186</td></tr><tr><td>Net Return</td><td>£11,413</td><td>£19,924</td><td>£25,023</td><td>£26,448</td><td>£20,918</td><td>£103,725</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>9%</td><td>16%</td><td>19%</td><td>21%</td><td>16%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>