<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>£22,128</td><td>£22,460</td><td>£23,021</td><td>£23,597</td><td>£24,305</td><td>£115,511</td></tr><tr><td>Total Expenses</td><td>£17,591</td><td>£17,636</td><td>£17,703</td><td>£17,771</td><td>£17,852</td><td>£88,553</td></tr><tr><td>Profit Before Tax</td><td>£4,537</td><td>£4,824</td><td>£5,319</td><td>£5,826</td><td>£6,452</td><td>£26,959</td></tr><tr><td>Profit After Tax      </td><td>£3,675</td><td>£3,908</td><td>£4,308</td><td>£4,719</td><td>£5,226</td><td>£21,836</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£9,609</td><td>£17,729</td><td>£22,644</td><td>£26,061</td><td>£85,419</td></tr><tr><td>Net Return</td><td>£13,050</td><td>£13,517</td><td>£22,038</td><td>£27,363</td><td>£31,288</td><td>£107,256</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>90%</td></tr></tbody></table></div></div></template></turbo-stream>