<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>£21,792</td><td>£22,119</td><td>£22,672</td><td>£23,239</td><td>£23,936</td><td>£113,757</td></tr><tr><td>Total Expenses</td><td>£17,480</td><td>£17,559</td><td>£17,657</td><td>£17,758</td><td>£17,870</td><td>£88,325</td></tr><tr><td>Profit Before Tax</td><td>£4,312</td><td>£4,560</td><td>£5,014</td><td>£5,481</td><td>£6,066</td><td>£25,432</td></tr><tr><td>Profit After Tax      </td><td>£3,492</td><td>£3,693</td><td>£4,062</td><td>£4,439</td><td>£4,913</td><td>£20,600</td></tr><tr><td>Change In Property Value</td><td>£10,058</td><td>£10,359</td><td>£19,562</td><td>£22,514</td><td>£23,865</td><td>£86,358</td></tr><tr><td>Net Return</td><td>£13,550</td><td>£14,053</td><td>£23,624</td><td>£26,953</td><td>£28,778</td><td>£106,958</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>