<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>£20,148</td><td>£20,450</td><td>£20,961</td><td>£21,486</td><td>£22,130</td><td>£105,175</td></tr><tr><td>Total Expenses</td><td>£16,909</td><td>£16,985</td><td>£17,079</td><td>£17,175</td><td>£17,282</td><td>£85,431</td></tr><tr><td>Profit Before Tax</td><td>£3,239</td><td>£3,465</td><td>£3,882</td><td>£4,310</td><td>£4,848</td><td>£19,745</td></tr><tr><td>Profit After Tax      </td><td>£2,624</td><td>£2,807</td><td>£3,145</td><td>£3,491</td><td>£3,927</td><td>£15,993</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£10,042</td><td>£18,963</td><td>£21,825</td><td>£23,134</td><td>£83,714</td></tr><tr><td>Net Return</td><td>£12,373</td><td>£12,849</td><td>£22,108</td><td>£25,316</td><td>£27,061</td><td>£99,707</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</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>98%</td></tr></tbody></table></div></div></template></turbo-stream>