<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>£21,372</td><td>£21,693</td><td>£22,235</td><td>£22,791</td><td>£23,474</td><td>£111,565</td></tr><tr><td>Total Expenses</td><td>£17,181</td><td>£17,259</td><td>£17,357</td><td>£17,456</td><td>£17,567</td><td>£86,820</td></tr><tr><td>Profit Before Tax</td><td>£4,191</td><td>£4,433</td><td>£4,878</td><td>£5,335</td><td>£5,907</td><td>£24,744</td></tr><tr><td>Profit After Tax      </td><td>£3,394</td><td>£3,591</td><td>£3,951</td><td>£4,321</td><td>£4,785</td><td>£20,043</td></tr><tr><td>Change In Property Value</td><td>£9,863</td><td>£10,159</td><td>£19,184</td><td>£22,079</td><td>£23,404</td><td>£84,689</td></tr><tr><td>Net Return</td><td>£13,258</td><td>£13,750</td><td>£23,135</td><td>£26,400</td><td>£28,189</td><td>£104,732</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>