<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>£21,132</td><td>£21,449</td><td>£21,985</td><td>£22,535</td><td>£23,211</td><td>£110,312</td></tr><tr><td>Total Expenses</td><td>£17,010</td><td>£17,087</td><td>£17,184</td><td>£17,283</td><td>£17,393</td><td>£85,956</td></tr><tr><td>Profit Before Tax</td><td>£4,122</td><td>£4,362</td><td>£4,801</td><td>£5,252</td><td>£5,818</td><td>£24,356</td></tr><tr><td>Profit After Tax      </td><td>£3,339</td><td>£3,533</td><td>£3,889</td><td>£4,254</td><td>£4,713</td><td>£19,728</td></tr><tr><td>Change In Property Value</td><td>£9,752</td><td>£10,044</td><td>£18,967</td><td>£21,829</td><td>£23,138</td><td>£83,729</td></tr><tr><td>Net Return</td><td>£13,091</td><td>£13,577</td><td>£22,856</td><td>£26,083</td><td>£27,851</td><td>£103,457</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>