<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>£22,776</td><td>£23,118</td><td>£23,696</td><td>£24,288</td><td>£25,017</td><td>£118,894</td></tr><tr><td>Total Expenses</td><td>£18,182</td><td>£18,262</td><td>£18,363</td><td>£18,466</td><td>£18,581</td><td>£91,853</td></tr><tr><td>Profit Before Tax</td><td>£4,594</td><td>£4,856</td><td>£5,333</td><td>£5,822</td><td>£6,435</td><td>£27,041</td></tr><tr><td>Profit After Tax      </td><td>£3,721</td><td>£3,933</td><td>£4,320</td><td>£4,716</td><td>£5,213</td><td>£21,903</td></tr><tr><td>Change In Property Value</td><td>£10,513</td><td>£10,829</td><td>£20,448</td><td>£23,534</td><td>£24,946</td><td>£90,271</td></tr><tr><td>Net Return</td><td>£14,235</td><td>£14,762</td><td>£24,768</td><td>£28,250</td><td>£30,159</td><td>£112,175</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>