<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>£20,400</td><td>£20,706</td><td>£21,224</td><td>£21,754</td><td>£22,407</td><td>£106,491</td></tr><tr><td>Total Expenses</td><td>£16,736</td><td>£16,813</td><td>£16,907</td><td>£17,004</td><td>£17,112</td><td>£84,572</td></tr><tr><td>Profit Before Tax</td><td>£3,664</td><td>£3,893</td><td>£4,316</td><td>£4,750</td><td>£5,295</td><td>£21,918</td></tr><tr><td>Profit After Tax      </td><td>£2,968</td><td>£3,154</td><td>£3,496</td><td>£3,847</td><td>£4,289</td><td>£17,754</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,888</td><td>£18,672</td><td>£21,490</td><td>£22,779</td><td>£82,428</td></tr><tr><td>Net Return</td><td>£12,568</td><td>£13,042</td><td>£22,168</td><td>£25,337</td><td>£27,068</td><td>£100,182</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>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>