<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>£21,996</td><td>£22,326</td><td>£22,661</td><td>£23,227</td><td>£23,808</td><td>£114,018</td></tr><tr><td>Total Expenses</td><td>£17,070</td><td>£17,153</td><td>£17,227</td><td>£17,326</td><td>£17,426</td><td>£86,201</td></tr><tr><td>Profit Before Tax</td><td>£4,926</td><td>£5,173</td><td>£5,434</td><td>£5,902</td><td>£6,382</td><td>£27,817</td></tr><tr><td>Profit After Tax      </td><td>£3,990</td><td>£4,190</td><td>£4,401</td><td>£4,780</td><td>£5,169</td><td>£22,532</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>£11,990</td><td>£20,510</td><td>£25,617</td><td>£27,057</td><td>£21,543</td><td>£106,718</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>16%</td><td>20%</td><td>21%</td><td>17%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>