<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>£21,708</td><td>£22,034</td><td>£22,364</td><td>£22,923</td><td>£23,496</td><td>£112,525</td></tr><tr><td>Total Expenses</td><td>£16,687</td><td>£16,769</td><td>£16,843</td><td>£16,941</td><td>£17,041</td><td>£84,282</td></tr><tr><td>Profit Before Tax</td><td>£5,021</td><td>£5,264</td><td>£5,521</td><td>£5,982</td><td>£6,455</td><td>£28,243</td></tr><tr><td>Profit After Tax      </td><td>£4,067</td><td>£4,264</td><td>£4,472</td><td>£4,845</td><td>£5,229</td><td>£22,877</td></tr><tr><td>Change In Property Value</td><td>£7,780</td><td>£15,871</td><td>£20,633</td><td>£21,664</td><td>£15,923</td><td>£81,871</td></tr><tr><td>Net Return</td><td>£11,847</td><td>£20,135</td><td>£25,104</td><td>£26,510</td><td>£21,152</td><td>£104,748</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>