<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>£21,672</td><td>£21,997</td><td>£22,327</td><td>£22,885</td><td>£23,457</td><td>£112,339</td></tr><tr><td>Total Expenses</td><td>£16,342</td><td>£16,387</td><td>£16,430</td><td>£16,496</td><td>£16,564</td><td>£82,218</td></tr><tr><td>Profit Before Tax</td><td>£5,330</td><td>£5,610</td><td>£5,897</td><td>£6,389</td><td>£6,893</td><td>£30,121</td></tr><tr><td>Profit After Tax      </td><td>£4,318</td><td>£4,545</td><td>£4,777</td><td>£5,175</td><td>£5,584</td><td>£24,398</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£17,340</td><td>£22,542</td><td>£23,669</td><td>£17,397</td><td>£89,448</td></tr><tr><td>Net Return</td><td>£12,818</td><td>£21,885</td><td>£27,319</td><td>£28,844</td><td>£22,980</td><td>£113,846</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>