<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>£21,120</td><td>£21,437</td><td>£21,973</td><td>£22,522</td><td>£23,198</td><td>£110,249</td></tr><tr><td>Total Expenses</td><td>£17,004</td><td>£17,082</td><td>£17,179</td><td>£17,277</td><td>£17,388</td><td>£85,930</td></tr><tr><td>Profit Before Tax</td><td>£4,116</td><td>£4,355</td><td>£4,794</td><td>£5,245</td><td>£5,810</td><td>£24,319</td></tr><tr><td>Profit After Tax      </td><td>£3,334</td><td>£3,527</td><td>£3,883</td><td>£4,248</td><td>£4,706</td><td>£19,698</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£10,041</td><td>£18,961</td><td>£21,822</td><td>£23,131</td><td>£83,703</td></tr><tr><td>Net Return</td><td>£13,082</td><td>£13,568</td><td>£22,844</td><td>£26,070</td><td>£27,837</td><td>£103,402</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>