<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>£21,828</td><td>£22,155</td><td>£22,709</td><td>£23,277</td><td>£23,975</td><td>£113,945</td></tr><tr><td>Total Expenses</td><td>£17,510</td><td>£17,588</td><td>£17,687</td><td>£17,787</td><td>£17,900</td><td>£88,472</td></tr><tr><td>Profit Before Tax</td><td>£4,318</td><td>£4,567</td><td>£5,023</td><td>£5,490</td><td>£6,076</td><td>£25,473</td></tr><tr><td>Profit After Tax      </td><td>£3,498</td><td>£3,699</td><td>£4,068</td><td>£4,447</td><td>£4,921</td><td>£20,633</td></tr><tr><td>Change In Property Value</td><td>£10,077</td><td>£10,379</td><td>£19,600</td><td>£22,557</td><td>£23,911</td><td>£86,524</td></tr><tr><td>Net Return</td><td>£13,575</td><td>£14,079</td><td>£23,668</td><td>£27,004</td><td>£28,832</td><td>£107,157</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>