<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>£20,088</td><td>£20,389</td><td>£20,899</td><td>£21,422</td><td>£22,064</td><td>£104,862</td></tr><tr><td>Total Expenses</td><td>£16,088</td><td>£16,164</td><td>£16,258</td><td>£16,354</td><td>£16,461</td><td>£81,325</td></tr><tr><td>Profit Before Tax</td><td>£4,000</td><td>£4,225</td><td>£4,641</td><td>£5,067</td><td>£5,603</td><td>£23,537</td></tr><tr><td>Profit After Tax      </td><td>£3,240</td><td>£3,423</td><td>£3,759</td><td>£4,105</td><td>£4,539</td><td>£19,065</td></tr><tr><td>Change In Property Value</td><td>£9,134</td><td>£9,408</td><td>£17,765</td><td>£20,445</td><td>£21,672</td><td>£78,423</td></tr><tr><td>Net Return</td><td>£12,374</td><td>£12,830</td><td>£21,524</td><td>£24,550</td><td>£26,211</td><td>£97,488</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>