<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>£19,500</td><td>£19,792</td><td>£20,287</td><td>£20,794</td><td>£21,418</td><td>£101,793</td></tr><tr><td>Total Expenses</td><td>£15,851</td><td>£15,926</td><td>£16,018</td><td>£16,113</td><td>£16,218</td><td>£80,125</td></tr><tr><td>Profit Before Tax</td><td>£3,649</td><td>£3,867</td><td>£4,269</td><td>£4,682</td><td>£5,201</td><td>£21,668</td></tr><tr><td>Profit After Tax      </td><td>£2,956</td><td>£3,132</td><td>£3,458</td><td>£3,792</td><td>£4,212</td><td>£17,551</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£9,268</td><td>£17,502</td><td>£20,143</td><td>£21,352</td><td>£77,264</td></tr><tr><td>Net Return</td><td>£11,955</td><td>£12,401</td><td>£20,960</td><td>£23,935</td><td>£25,564</td><td>£94,814</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>