<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>£20,796</td><td>£21,108</td><td>£21,636</td><td>£22,177</td><td>£22,842</td><td>£108,558</td></tr><tr><td>Total Expenses</td><td>£16,577</td><td>£16,654</td><td>£16,750</td><td>£16,848</td><td>£16,957</td><td>£83,787</td></tr><tr><td>Profit Before Tax</td><td>£4,219</td><td>£4,454</td><td>£4,885</td><td>£5,328</td><td>£5,885</td><td>£24,771</td></tr><tr><td>Profit After Tax      </td><td>£3,417</td><td>£3,607</td><td>£3,957</td><td>£4,316</td><td>£4,766</td><td>£20,064</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,734</td><td>£18,380</td><td>£21,154</td><td>£22,423</td><td>£81,140</td></tr><tr><td>Net Return</td><td>£12,867</td><td>£13,341</td><td>£22,337</td><td>£25,470</td><td>£27,190</td><td>£101,205</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>