<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>£22,716</td><td>£23,057</td><td>£23,633</td><td>£24,224</td><td>£24,951</td><td>£118,581</td></tr><tr><td>Total Expenses</td><td>£18,046</td><td>£18,092</td><td>£18,160</td><td>£18,230</td><td>£18,314</td><td>£90,843</td></tr><tr><td>Profit Before Tax</td><td>£4,670</td><td>£4,965</td><td>£5,473</td><td>£5,994</td><td>£6,637</td><td>£27,737</td></tr><tr><td>Profit After Tax      </td><td>£3,782</td><td>£4,021</td><td>£4,433</td><td>£4,855</td><td>£5,376</td><td>£22,467</td></tr><tr><td>Change In Property Value</td><td>£9,625</td><td>£9,866</td><td>£18,202</td><td>£23,248</td><td>£26,756</td><td>£87,697</td></tr><tr><td>Net Return</td><td>£13,407</td><td>£13,887</td><td>£22,635</td><td>£28,103</td><td>£32,132</td><td>£110,164</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>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>