<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>£19,824</td><td>£20,121</td><td>£20,624</td><td>£21,140</td><td>£21,774</td><td>£103,484</td></tr><tr><td>Total Expenses</td><td>£16,083</td><td>£16,159</td><td>£16,252</td><td>£16,348</td><td>£16,454</td><td>£81,296</td></tr><tr><td>Profit Before Tax</td><td>£3,741</td><td>£3,962</td><td>£4,372</td><td>£4,792</td><td>£5,320</td><td>£22,188</td></tr><tr><td>Profit After Tax      </td><td>£3,030</td><td>£3,210</td><td>£3,541</td><td>£3,882</td><td>£4,310</td><td>£17,972</td></tr><tr><td>Change In Property Value</td><td>£9,150</td><td>£9,425</td><td>£17,797</td><td>£20,482</td><td>£21,711</td><td>£78,565</td></tr><tr><td>Net Return</td><td>£12,180</td><td>£12,634</td><td>£21,338</td><td>£24,364</td><td>£26,021</td><td>£96,537</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>