<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>£21,732</td><td>£22,058</td><td>£22,609</td><td>£23,175</td><td>£23,870</td><td>£113,444</td></tr><tr><td>Total Expenses</td><td>£18,079</td><td>£18,158</td><td>£18,256</td><td>£18,356</td><td>£18,469</td><td>£91,318</td></tr><tr><td>Profit Before Tax</td><td>£3,653</td><td>£3,900</td><td>£4,353</td><td>£4,818</td><td>£5,401</td><td>£22,126</td></tr><tr><td>Profit After Tax      </td><td>£2,959</td><td>£3,159</td><td>£3,526</td><td>£3,903</td><td>£4,375</td><td>£17,922</td></tr><tr><td>Change In Property Value</td><td>£10,515</td><td>£10,830</td><td>£20,451</td><td>£23,538</td><td>£24,950</td><td>£90,285</td></tr><tr><td>Net Return</td><td>£13,474</td><td>£13,990</td><td>£23,978</td><td>£27,441</td><td>£29,325</td><td>£108,207</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>