<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>£20,136</td><td>£20,438</td><td>£20,949</td><td>£21,473</td><td>£22,117</td><td>£105,113</td></tr><tr><td>Total Expenses</td><td>£16,119</td><td>£16,195</td><td>£16,289</td><td>£16,385</td><td>£16,492</td><td>£81,480</td></tr><tr><td>Profit Before Tax</td><td>£4,017</td><td>£4,243</td><td>£4,660</td><td>£5,088</td><td>£5,625</td><td>£23,633</td></tr><tr><td>Profit After Tax      </td><td>£3,254</td><td>£3,437</td><td>£3,775</td><td>£4,121</td><td>£4,556</td><td>£19,143</td></tr><tr><td>Change In Property Value</td><td>£9,153</td><td>£9,428</td><td>£17,803</td><td>£20,489</td><td>£21,719</td><td>£78,592</td></tr><tr><td>Net Return</td><td>£12,407</td><td>£12,865</td><td>£21,577</td><td>£24,610</td><td>£26,275</td><td>£97,734</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>103%</td></tr></tbody></table></div></div></template></turbo-stream>