<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>£20,676</td><td>£20,986</td><td>£21,511</td><td>£22,049</td><td>£22,710</td><td>£107,932</td></tr><tr><td>Total Expenses</td><td>£16,129</td><td>£16,206</td><td>£16,301</td><td>£16,399</td><td>£16,508</td><td>£81,542</td></tr><tr><td>Profit Before Tax</td><td>£4,547</td><td>£4,780</td><td>£5,210</td><td>£5,650</td><td>£6,202</td><td>£26,389</td></tr><tr><td>Profit After Tax      </td><td>£3,683</td><td>£3,872</td><td>£4,220</td><td>£4,576</td><td>£5,024</td><td>£21,375</td></tr><tr><td>Change In Property Value</td><td>£9,120</td><td>£9,394</td><td>£17,738</td><td>£20,415</td><td>£21,640</td><td>£78,307</td></tr><tr><td>Net Return</td><td>£12,803</td><td>£13,266</td><td>£21,958</td><td>£24,991</td><td>£26,664</td><td>£99,682</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>