<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>£21,912</td><td>£22,241</td><td>£22,797</td><td>£23,367</td><td>£24,068</td><td>£114,384</td></tr><tr><td>Total Expenses</td><td>£17,363</td><td>£17,442</td><td>£17,541</td><td>£17,642</td><td>£17,754</td><td>£87,742</td></tr><tr><td>Profit Before Tax</td><td>£4,549</td><td>£4,799</td><td>£5,256</td><td>£5,725</td><td>£6,313</td><td>£26,641</td></tr><tr><td>Profit After Tax      </td><td>£3,684</td><td>£3,887</td><td>£4,257</td><td>£4,637</td><td>£5,114</td><td>£21,580</td></tr><tr><td>Change In Property Value</td><td>£9,960</td><td>£10,259</td><td>£19,372</td><td>£22,295</td><td>£23,633</td><td>£85,519</td></tr><tr><td>Net Return</td><td>£13,644</td><td>£14,146</td><td>£23,629</td><td>£26,933</td><td>£28,747</td><td>£107,099</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>