<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>£19,512</td><td>£19,805</td><td>£20,300</td><td>£20,807</td><td>£21,432</td><td>£101,855</td></tr><tr><td>Total Expenses</td><td>£15,862</td><td>£15,937</td><td>£16,029</td><td>£16,124</td><td>£16,229</td><td>£80,181</td></tr><tr><td>Profit Before Tax</td><td>£3,650</td><td>£3,868</td><td>£4,270</td><td>£4,683</td><td>£5,202</td><td>£21,674</td></tr><tr><td>Profit After Tax      </td><td>£2,957</td><td>£3,133</td><td>£3,459</td><td>£3,793</td><td>£4,214</td><td>£17,556</td></tr><tr><td>Change In Property Value</td><td>£9,006</td><td>£9,276</td><td>£17,517</td><td>£20,160</td><td>£21,370</td><td>£77,328</td></tr><tr><td>Net Return</td><td>£11,963</td><td>£12,409</td><td>£20,976</td><td>£23,953</td><td>£25,583</td><td>£94,884</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>26%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>