<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>£21,780</td><td>£22,107</td><td>£22,659</td><td>£23,226</td><td>£23,923</td><td>£113,695</td></tr><tr><td>Total Expenses</td><td>£17,274</td><td>£17,353</td><td>£17,451</td><td>£17,552</td><td>£17,664</td><td>£87,294</td></tr><tr><td>Profit Before Tax</td><td>£4,506</td><td>£4,754</td><td>£5,208</td><td>£5,674</td><td>£6,259</td><td>£26,401</td></tr><tr><td>Profit After Tax      </td><td>£3,650</td><td>£3,851</td><td>£4,219</td><td>£4,596</td><td>£5,070</td><td>£21,384</td></tr><tr><td>Change In Property Value</td><td>£9,903</td><td>£10,200</td><td>£19,260</td><td>£22,167</td><td>£23,497</td><td>£85,027</td></tr><tr><td>Net Return</td><td>£13,552</td><td>£14,050</td><td>£23,479</td><td>£26,763</td><td>£28,567</td><td>£106,411</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>