<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>£22,428</td><td>£22,764</td><td>£23,334</td><td>£23,917</td><td>£24,634</td><td>£117,077</td></tr><tr><td>Total Expenses</td><td>£17,931</td><td>£18,010</td><td>£18,110</td><td>£18,212</td><td>£18,327</td><td>£90,591</td></tr><tr><td>Profit Before Tax</td><td>£4,497</td><td>£4,754</td><td>£5,223</td><td>£5,704</td><td>£6,308</td><td>£26,487</td></tr><tr><td>Profit After Tax      </td><td>£3,643</td><td>£3,851</td><td>£4,231</td><td>£4,621</td><td>£5,109</td><td>£21,454</td></tr><tr><td>Change In Property Value</td><td>£10,350</td><td>£10,661</td><td>£20,131</td><td>£23,169</td><td>£24,559</td><td>£88,868</td></tr><tr><td>Net Return</td><td>£13,993</td><td>£14,511</td><td>£24,362</td><td>£27,789</td><td>£29,668</td><td>£110,323</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</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>