<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>£19,800</td><td>£20,097</td><td>£20,599</td><td>£21,114</td><td>£21,748</td><td>£103,359</td></tr><tr><td>Total Expenses</td><td>£16,314</td><td>£16,390</td><td>£16,483</td><td>£16,579</td><td>£16,685</td><td>£82,452</td></tr><tr><td>Profit Before Tax</td><td>£3,486</td><td>£3,707</td><td>£4,116</td><td>£4,536</td><td>£5,063</td><td>£20,907</td></tr><tr><td>Profit After Tax      </td><td>£2,823</td><td>£3,003</td><td>£3,334</td><td>£3,674</td><td>£4,101</td><td>£16,935</td></tr><tr><td>Change In Property Value</td><td>£9,327</td><td>£9,606</td><td>£18,140</td><td>£20,878</td><td>£22,130</td><td>£80,081</td></tr><tr><td>Net Return</td><td>£12,150</td><td>£12,609</td><td>£21,474</td><td>£24,552</td><td>£26,231</td><td>£97,016</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>