<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>£21,468</td><td>£21,790</td><td>£22,335</td><td>£22,893</td><td>£23,580</td><td>£112,066</td></tr><tr><td>Total Expenses</td><td>£17,248</td><td>£17,326</td><td>£17,424</td><td>£17,523</td><td>£17,635</td><td>£87,156</td></tr><tr><td>Profit Before Tax</td><td>£4,220</td><td>£4,464</td><td>£4,911</td><td>£5,370</td><td>£5,945</td><td>£24,910</td></tr><tr><td>Profit After Tax      </td><td>£3,418</td><td>£3,616</td><td>£3,978</td><td>£4,349</td><td>£4,816</td><td>£20,177</td></tr><tr><td>Change In Property Value</td><td>£9,906</td><td>£10,204</td><td>£19,268</td><td>£22,176</td><td>£23,506</td><td>£85,060</td></tr><tr><td>Net Return</td><td>£13,325</td><td>£13,819</td><td>£23,246</td><td>£26,525</td><td>£28,322</td><td>£105,236</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>