<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>£20,460</td><td>£20,767</td><td>£21,286</td><td>£21,818</td><td>£22,473</td><td>£106,804</td></tr><tr><td>Total Expenses</td><td>£17,139</td><td>£17,215</td><td>£17,310</td><td>£17,407</td><td>£17,516</td><td>£86,587</td></tr><tr><td>Profit Before Tax</td><td>£3,321</td><td>£3,551</td><td>£3,976</td><td>£4,411</td><td>£4,957</td><td>£20,217</td></tr><tr><td>Profit After Tax      </td><td>£2,690</td><td>£2,877</td><td>£3,220</td><td>£3,573</td><td>£4,015</td><td>£16,375</td></tr><tr><td>Change In Property Value</td><td>£11,550</td><td>£11,954</td><td>£19,443</td><td>£22,377</td><td>£23,719</td><td>£89,043</td></tr><tr><td>Net Return</td><td>£14,240</td><td>£14,831</td><td>£22,663</td><td>£25,950</td><td>£27,735</td><td>£105,419</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>