<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>£24,204</td><td>£24,567</td><td>£24,936</td><td>£25,559</td><td>£26,198</td><td>£125,464</td></tr><tr><td>Total Expenses</td><td>£18,577</td><td>£18,664</td><td>£18,742</td><td>£18,846</td><td>£18,952</td><td>£93,781</td></tr><tr><td>Profit Before Tax</td><td>£5,627</td><td>£5,903</td><td>£6,194</td><td>£6,713</td><td>£7,246</td><td>£31,683</td></tr><tr><td>Profit After Tax      </td><td>£4,558</td><td>£4,782</td><td>£5,017</td><td>£5,438</td><td>£5,869</td><td>£25,663</td></tr><tr><td>Change In Property Value</td><td>£8,800</td><td>£17,952</td><td>£23,338</td><td>£24,504</td><td>£18,011</td><td>£92,605</td></tr><tr><td>Net Return</td><td>£13,358</td><td>£22,734</td><td>£28,355</td><td>£29,942</td><td>£23,880</td><td>£118,268</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>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>