<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>£22,836</td><td>£23,179</td><td>£23,758</td><td>£24,352</td><td>£25,083</td><td>£119,207</td></tr><tr><td>Total Expenses</td><td>£18,440</td><td>£18,520</td><td>£18,621</td><td>£18,724</td><td>£18,840</td><td>£93,144</td></tr><tr><td>Profit Before Tax</td><td>£4,396</td><td>£4,659</td><td>£5,137</td><td>£5,628</td><td>£6,243</td><td>£26,063</td></tr><tr><td>Profit After Tax      </td><td>£3,561</td><td>£3,774</td><td>£4,161</td><td>£4,559</td><td>£5,057</td><td>£21,111</td></tr><tr><td>Change In Property Value</td><td>£10,704</td><td>£11,025</td><td>£20,819</td><td>£23,961</td><td>£25,399</td><td>£91,908</td></tr><tr><td>Net Return</td><td>£14,265</td><td>£14,799</td><td>£24,980</td><td>£28,519</td><td>£30,455</td><td>£113,019</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>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>100%</td></tr></tbody></table></div></div></template></turbo-stream>