<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>£21,396</td><td>£21,717</td><td>£22,260</td><td>£22,816</td><td>£23,501</td><td>£111,690</td></tr><tr><td>Total Expenses</td><td>£17,827</td><td>£17,906</td><td>£18,003</td><td>£18,102</td><td>£18,213</td><td>£90,052</td></tr><tr><td>Profit Before Tax</td><td>£3,569</td><td>£3,811</td><td>£4,257</td><td>£4,714</td><td>£5,287</td><td>£21,638</td></tr><tr><td>Profit After Tax      </td><td>£2,891</td><td>£3,087</td><td>£3,448</td><td>£3,818</td><td>£4,283</td><td>£17,527</td></tr><tr><td>Change In Property Value</td><td>£10,350</td><td>£10,661</td><td>£20,131</td><td>£23,168</td><td>£24,559</td><td>£88,868</td></tr><tr><td>Net Return</td><td>£13,241</td><td>£13,748</td><td>£23,579</td><td>£26,987</td><td>£28,841</td><td>£106,395</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>97%</td></tr></tbody></table></div></div></template></turbo-stream>