<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>£21,972</td><td>£22,302</td><td>£22,859</td><td>£23,431</td><td>£24,134</td><td>£114,697</td></tr><tr><td>Total Expenses</td><td>£17,607</td><td>£17,686</td><td>£17,785</td><td>£17,886</td><td>£17,999</td><td>£88,964</td></tr><tr><td>Profit Before Tax</td><td>£4,365</td><td>£4,615</td><td>£5,074</td><td>£5,545</td><td>£6,135</td><td>£25,733</td></tr><tr><td>Profit After Tax      </td><td>£3,535</td><td>£3,738</td><td>£4,110</td><td>£4,491</td><td>£4,969</td><td>£20,844</td></tr><tr><td>Change In Property Value</td><td>£10,140</td><td>£10,444</td><td>£19,722</td><td>£22,698</td><td>£24,060</td><td>£87,065</td></tr><tr><td>Net Return</td><td>£13,675</td><td>£14,183</td><td>£23,832</td><td>£27,189</td><td>£29,029</td><td>£107,909</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>