<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>£21,456</td><td>£21,778</td><td>£22,322</td><td>£22,880</td><td>£23,567</td><td>£112,003</td></tr><tr><td>Total Expenses</td><td>£17,238</td><td>£17,317</td><td>£17,414</td><td>£17,514</td><td>£17,625</td><td>£87,107</td></tr><tr><td>Profit Before Tax</td><td>£4,218</td><td>£4,461</td><td>£4,908</td><td>£5,367</td><td>£5,942</td><td>£24,896</td></tr><tr><td>Profit After Tax      </td><td>£3,416</td><td>£3,614</td><td>£3,976</td><td>£4,347</td><td>£4,813</td><td>£20,166</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,197</td><td>£19,255</td><td>£22,161</td><td>£23,491</td><td>£85,004</td></tr><tr><td>Net Return</td><td>£13,316</td><td>£13,811</td><td>£23,231</td><td>£26,508</td><td>£28,304</td><td>£105,170</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>