<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>£20,568</td><td>£20,877</td><td>£21,398</td><td>£21,933</td><td>£22,591</td><td>£107,368</td></tr><tr><td>Total Expenses</td><td>£16,418</td><td>£16,495</td><td>£16,590</td><td>£16,687</td><td>£16,796</td><td>£82,985</td></tr><tr><td>Profit Before Tax</td><td>£4,150</td><td>£4,382</td><td>£4,809</td><td>£5,246</td><td>£5,796</td><td>£24,383</td></tr><tr><td>Profit After Tax      </td><td>£3,362</td><td>£3,549</td><td>£3,895</td><td>£4,249</td><td>£4,695</td><td>£19,750</td></tr><tr><td>Change In Property Value</td><td>£9,347</td><td>£9,627</td><td>£18,179</td><td>£20,922</td><td>£22,178</td><td>£80,253</td></tr><tr><td>Net Return</td><td>£12,708</td><td>£13,176</td><td>£22,074</td><td>£25,172</td><td>£26,872</td><td>£100,003</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>14%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>