<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>£22,872</td><td>£23,215</td><td>£23,795</td><td>£24,390</td><td>£25,122</td><td>£119,395</td></tr><tr><td>Total Expenses</td><td>£19,163</td><td>£19,244</td><td>£19,345</td><td>£19,448</td><td>£19,564</td><td>£96,763</td></tr><tr><td>Profit Before Tax</td><td>£3,709</td><td>£3,971</td><td>£4,451</td><td>£4,942</td><td>£5,558</td><td>£22,631</td></tr><tr><td>Profit After Tax      </td><td>£3,004</td><td>£3,217</td><td>£3,605</td><td>£4,003</td><td>£4,502</td><td>£18,331</td></tr><tr><td>Change In Property Value</td><td>£9,374</td><td>£9,608</td><td>£17,727</td><td>£22,641</td><td>£26,058</td><td>£85,408</td></tr><tr><td>Net Return</td><td>£12,378</td><td>£12,825</td><td>£21,332</td><td>£26,645</td><td>£30,560</td><td>£103,739</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>22%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>