<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>£21,768</td><td>£22,095</td><td>£22,426</td><td>£22,987</td><td>£23,561</td><td>£112,836</td></tr><tr><td>Total Expenses</td><td>£16,725</td><td>£16,808</td><td>£16,882</td><td>£16,980</td><td>£17,080</td><td>£84,474</td></tr><tr><td>Profit Before Tax</td><td>£5,043</td><td>£5,287</td><td>£5,544</td><td>£6,007</td><td>£6,481</td><td>£28,362</td></tr><tr><td>Profit After Tax      </td><td>£4,085</td><td>£4,282</td><td>£4,491</td><td>£4,866</td><td>£5,250</td><td>£22,973</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£15,912</td><td>£20,686</td><td>£21,720</td><td>£15,964</td><td>£82,082</td></tr><tr><td>Net Return</td><td>£11,885</td><td>£20,194</td><td>£25,176</td><td>£26,585</td><td>£21,214</td><td>£105,055</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>21%</td><td>17%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>