<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>£20,652</td><td>£20,962</td><td>£21,486</td><td>£22,023</td><td>£22,684</td><td>£107,806</td></tr><tr><td>Total Expenses</td><td>£16,480</td><td>£16,557</td><td>£16,653</td><td>£16,750</td><td>£16,859</td><td>£83,300</td></tr><tr><td>Profit Before Tax</td><td>£4,172</td><td>£4,404</td><td>£4,833</td><td>£5,273</td><td>£5,825</td><td>£24,506</td></tr><tr><td>Profit After Tax      </td><td>£3,379</td><td>£3,567</td><td>£3,915</td><td>£4,271</td><td>£4,718</td><td>£19,850</td></tr><tr><td>Change In Property Value</td><td>£9,388</td><td>£9,669</td><td>£18,259</td><td>£21,014</td><td>£22,275</td><td>£80,606</td></tr><tr><td>Net Return</td><td>£12,767</td><td>£13,237</td><td>£22,174</td><td>£25,285</td><td>£26,993</td><td>£100,456</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>