<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>£22,764</td><td>£23,105</td><td>£23,683</td><td>£24,275</td><td>£25,003</td><td>£118,831</td></tr><tr><td>Total Expenses</td><td>£18,172</td><td>£18,253</td><td>£18,353</td><td>£18,456</td><td>£18,572</td><td>£91,806</td></tr><tr><td>Profit Before Tax</td><td>£4,592</td><td>£4,853</td><td>£5,330</td><td>£5,819</td><td>£6,432</td><td>£27,025</td></tr><tr><td>Profit After Tax      </td><td>£3,719</td><td>£3,931</td><td>£4,317</td><td>£4,713</td><td>£5,210</td><td>£21,890</td></tr><tr><td>Change In Property Value</td><td>£10,507</td><td>£10,823</td><td>£20,437</td><td>£23,521</td><td>£24,932</td><td>£90,219</td></tr><tr><td>Net Return</td><td>£14,227</td><td>£14,753</td><td>£24,754</td><td>£28,234</td><td>£30,142</td><td>£112,109</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>