<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>£21,720</td><td>£22,046</td><td>£22,376</td><td>£22,936</td><td>£23,509</td><td>£112,587</td></tr><tr><td>Total Expenses</td><td>£16,881</td><td>£16,964</td><td>£17,038</td><td>£17,136</td><td>£17,236</td><td>£85,254</td></tr><tr><td>Profit Before Tax</td><td>£4,839</td><td>£5,082</td><td>£5,339</td><td>£5,800</td><td>£6,274</td><td>£27,334</td></tr><tr><td>Profit After Tax      </td><td>£3,919</td><td>£4,116</td><td>£4,324</td><td>£4,698</td><td>£5,082</td><td>£22,140</td></tr><tr><td>Change In Property Value</td><td>£7,900</td><td>£16,116</td><td>£20,951</td><td>£21,998</td><td>£16,169</td><td>£83,134</td></tr><tr><td>Net Return</td><td>£11,819</td><td>£20,232</td><td>£25,275</td><td>£26,697</td><td>£21,251</td><td>£105,274</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>