<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>£20,904</td><td>£21,218</td><td>£21,536</td><td>£22,074</td><td>£22,626</td><td>£108,358</td></tr><tr><td>Total Expenses</td><td>£16,317</td><td>£16,398</td><td>£16,471</td><td>£16,567</td><td>£16,665</td><td>£82,418</td></tr><tr><td>Profit Before Tax</td><td>£4,587</td><td>£4,819</td><td>£5,065</td><td>£5,507</td><td>£5,961</td><td>£25,940</td></tr><tr><td>Profit After Tax      </td><td>£3,716</td><td>£3,904</td><td>£4,102</td><td>£4,461</td><td>£4,829</td><td>£21,011</td></tr><tr><td>Change In Property Value</td><td>£7,600</td><td>£15,504</td><td>£20,155</td><td>£21,163</td><td>£15,555</td><td>£79,977</td></tr><tr><td>Net Return</td><td>£11,316</td><td>£19,408</td><td>£24,258</td><td>£25,624</td><td>£20,384</td><td>£100,988</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>17%</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>