<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>£19,728</td><td>£20,024</td><td>£20,525</td><td>£21,038</td><td>£21,669</td><td>£102,983</td></tr><tr><td>Total Expenses</td><td>£15,832</td><td>£15,907</td><td>£16,000</td><td>£16,095</td><td>£16,201</td><td>£80,036</td></tr><tr><td>Profit Before Tax</td><td>£3,896</td><td>£4,117</td><td>£4,524</td><td>£4,942</td><td>£5,468</td><td>£22,947</td></tr><tr><td>Profit After Tax      </td><td>£3,156</td><td>£3,335</td><td>£3,665</td><td>£4,003</td><td>£4,429</td><td>£18,587</td></tr><tr><td>Change In Property Value</td><td>£8,967</td><td>£9,236</td><td>£17,441</td><td>£20,073</td><td>£21,277</td><td>£76,993</td></tr><tr><td>Net Return</td><td>£12,123</td><td>£12,571</td><td>£21,105</td><td>£24,076</td><td>£25,706</td><td>£95,580</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>