<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>£19,692</td><td>£19,987</td><td>£20,487</td><td>£20,999</td><td>£21,629</td><td>£102,795</td></tr><tr><td>Total Expenses</td><td>£15,810</td><td>£15,886</td><td>£15,979</td><td>£16,074</td><td>£16,179</td><td>£79,928</td></tr><tr><td>Profit Before Tax</td><td>£3,882</td><td>£4,102</td><td>£4,508</td><td>£4,925</td><td>£5,450</td><td>£22,867</td></tr><tr><td>Profit After Tax      </td><td>£3,144</td><td>£3,322</td><td>£3,652</td><td>£3,990</td><td>£4,414</td><td>£18,522</td></tr><tr><td>Change In Property Value</td><td>£8,954</td><td>£9,222</td><td>£17,414</td><td>£20,042</td><td>£21,245</td><td>£76,877</td></tr><tr><td>Net Return</td><td>£12,098</td><td>£12,544</td><td>£21,066</td><td>£24,032</td><td>£25,659</td><td>£95,400</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>13%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>