<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>£20,796</td><td>£21,108</td><td>£21,636</td><td>£22,177</td><td>£22,842</td><td>£108,558</td></tr><tr><td>Total Expenses</td><td>£16,776</td><td>£16,853</td><td>£16,949</td><td>£17,046</td><td>£17,156</td><td>£84,779</td></tr><tr><td>Profit Before Tax</td><td>£4,020</td><td>£4,255</td><td>£4,687</td><td>£5,130</td><td>£5,686</td><td>£23,779</td></tr><tr><td>Profit After Tax      </td><td>£3,257</td><td>£3,447</td><td>£3,797</td><td>£4,155</td><td>£4,606</td><td>£19,261</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,888</td><td>£18,672</td><td>£21,490</td><td>£22,779</td><td>£82,428</td></tr><tr><td>Net Return</td><td>£12,857</td><td>£13,335</td><td>£22,468</td><td>£25,645</td><td>£27,385</td><td>£101,689</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>