<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>£21,024</td><td>£21,339</td><td>£21,873</td><td>£22,420</td><td>£23,092</td><td>£109,748</td></tr><tr><td>Total Expenses</td><td>£17,136</td><td>£17,213</td><td>£17,309</td><td>£17,408</td><td>£17,518</td><td>£86,584</td></tr><tr><td>Profit Before Tax</td><td>£3,888</td><td>£4,126</td><td>£4,563</td><td>£5,012</td><td>£5,574</td><td>£23,164</td></tr><tr><td>Profit After Tax      </td><td>£3,150</td><td>£3,342</td><td>£3,696</td><td>£4,059</td><td>£4,515</td><td>£18,763</td></tr><tr><td>Change In Property Value</td><td>£9,855</td><td>£10,151</td><td>£19,168</td><td>£22,060</td><td>£23,384</td><td>£84,618</td></tr><tr><td>Net Return</td><td>£13,005</td><td>£13,493</td><td>£22,864</td><td>£26,120</td><td>£27,899</td><td>£103,381</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>