<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>£21,708</td><td>£22,034</td><td>£22,584</td><td>£23,149</td><td>£23,844</td><td>£113,319</td></tr><tr><td>Total Expenses</td><td>£18,059</td><td>£18,138</td><td>£18,236</td><td>£18,336</td><td>£18,448</td><td>£91,216</td></tr><tr><td>Profit Before Tax</td><td>£3,649</td><td>£3,896</td><td>£4,349</td><td>£4,813</td><td>£5,395</td><td>£22,102</td></tr><tr><td>Profit After Tax      </td><td>£2,956</td><td>£3,156</td><td>£3,523</td><td>£3,899</td><td>£4,370</td><td>£17,903</td></tr><tr><td>Change In Property Value</td><td>£10,502</td><td>£10,817</td><td>£20,425</td><td>£23,508</td><td>£24,918</td><td>£90,169</td></tr><tr><td>Net Return</td><td>£13,457</td><td>£13,972</td><td>£23,948</td><td>£27,406</td><td>£29,288</td><td>£108,072</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>