<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>£21,708</td><td>£22,034</td><td>£22,584</td><td>£23,149</td><td>£23,844</td><td>£113,319</td></tr><tr><td>Total Expenses</td><td>£17,422</td><td>£17,501</td><td>£17,599</td><td>£17,699</td><td>£17,811</td><td>£88,032</td></tr><tr><td>Profit Before Tax</td><td>£4,286</td><td>£4,533</td><td>£4,986</td><td>£5,450</td><td>£6,032</td><td>£25,286</td></tr><tr><td>Profit After Tax      </td><td>£3,471</td><td>£3,672</td><td>£4,038</td><td>£4,414</td><td>£4,886</td><td>£20,482</td></tr><tr><td>Change In Property Value</td><td>£10,020</td><td>£10,321</td><td>£19,489</td><td>£22,430</td><td>£23,776</td><td>£86,035</td></tr><tr><td>Net Return</td><td>£13,491</td><td>£13,992</td><td>£23,527</td><td>£26,844</td><td>£28,662</td><td>£106,517</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>25%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>