<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>£20,388</td><td>£20,694</td><td>£21,211</td><td>£21,741</td><td>£22,394</td><td>£106,428</td></tr><tr><td>Total Expenses</td><td>£16,483</td><td>£16,559</td><td>£16,654</td><td>£16,751</td><td>£16,859</td><td>£83,306</td></tr><tr><td>Profit Before Tax</td><td>£3,905</td><td>£4,134</td><td>£4,557</td><td>£4,990</td><td>£5,535</td><td>£23,122</td></tr><tr><td>Profit After Tax      </td><td>£3,163</td><td>£3,349</td><td>£3,691</td><td>£4,042</td><td>£4,483</td><td>£18,729</td></tr><tr><td>Change In Property Value</td><td>£9,410</td><td>£9,692</td><td>£18,301</td><td>£21,063</td><td>£22,327</td><td>£80,793</td></tr><tr><td>Net Return</td><td>£12,573</td><td>£13,041</td><td>£21,993</td><td>£25,105</td><td>£26,810</td><td>£99,521</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>