<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>£15,864</td><td>£15,939</td><td>£16,031</td><td>£16,126</td><td>£16,231</td><td>£80,191</td></tr><tr><td>Profit Before Tax</td><td>£3,648</td><td>£3,866</td><td>£4,268</td><td>£4,681</td><td>£5,200</td><td>£21,664</td></tr><tr><td>Profit After Tax      </td><td>£2,955</td><td>£3,131</td><td>£3,457</td><td>£3,792</td><td>£4,212</td><td>£17,548</td></tr><tr><td>Change In Property Value</td><td>£9,008</td><td>£9,278</td><td>£17,519</td><td>£20,163</td><td>£21,373</td><td>£77,341</td></tr><tr><td>Net Return</td><td>£11,963</td><td>£12,409</td><td>£20,977</td><td>£23,955</td><td>£25,585</td><td>£94,889</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>