<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>£21,084</td><td>£21,400</td><td>£21,935</td><td>£22,484</td><td>£23,158</td><td>£110,061</td></tr><tr><td>Total Expenses</td><td>£16,408</td><td>£16,485</td><td>£16,582</td><td>£16,680</td><td>£16,791</td><td>£82,946</td></tr><tr><td>Profit Before Tax</td><td>£4,676</td><td>£4,915</td><td>£5,354</td><td>£5,803</td><td>£6,368</td><td>£27,116</td></tr><tr><td>Profit After Tax      </td><td>£3,788</td><td>£3,981</td><td>£4,336</td><td>£4,701</td><td>£5,158</td><td>£21,964</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£9,579</td><td>£18,088</td><td>£20,818</td><td>£22,067</td><td>£79,853</td></tr><tr><td>Net Return</td><td>£13,088</td><td>£13,560</td><td>£22,425</td><td>£25,519</td><td>£27,225</td><td>£101,816</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>