<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>£23,196</td><td>£23,544</td><td>£24,133</td><td>£24,736</td><td>£25,478</td><td>£121,086</td></tr><tr><td>Total Expenses</td><td>£18,999</td><td>£19,080</td><td>£19,182</td><td>£19,286</td><td>£19,403</td><td>£95,951</td></tr><tr><td>Profit Before Tax</td><td>£4,197</td><td>£4,464</td><td>£4,951</td><td>£5,450</td><td>£6,075</td><td>£25,136</td></tr><tr><td>Profit After Tax      </td><td>£3,399</td><td>£3,616</td><td>£4,010</td><td>£4,414</td><td>£4,921</td><td>£20,360</td></tr><tr><td>Change In Property Value</td><td>£9,250</td><td>£9,481</td><td>£17,493</td><td>£22,342</td><td>£25,714</td><td>£84,280</td></tr><tr><td>Net Return</td><td>£12,649</td><td>£13,097</td><td>£21,503</td><td>£26,757</td><td>£30,635</td><td>£104,640</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>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>