<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>£20,316</td><td>£20,621</td><td>£21,136</td><td>£21,665</td><td>£22,315</td><td>£106,052</td></tr><tr><td>Total Expenses</td><td>£16,431</td><td>£16,508</td><td>£16,602</td><td>£16,699</td><td>£16,806</td><td>£83,046</td></tr><tr><td>Profit Before Tax</td><td>£3,885</td><td>£4,113</td><td>£4,534</td><td>£4,966</td><td>£5,508</td><td>£23,007</td></tr><tr><td>Profit After Tax      </td><td>£3,147</td><td>£3,332</td><td>£3,673</td><td>£4,022</td><td>£4,462</td><td>£18,635</td></tr><tr><td>Change In Property Value</td><td>£9,376</td><td>£9,657</td><td>£18,236</td><td>£20,988</td><td>£22,247</td><td>£80,503</td></tr><tr><td>Net Return</td><td>£12,523</td><td>£12,989</td><td>£21,908</td><td>£25,010</td><td>£26,709</td><td>£99,138</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>