<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>£19,200</td><td>£19,584</td><td>£20,074</td><td>£20,575</td><td>£21,090</td><td>£100,523</td></tr><tr><td>Total Expenses</td><td>£15,116</td><td>£15,166</td><td>£15,226</td><td>£15,287</td><td>£15,349</td><td>£76,143</td></tr><tr><td>Profit Before Tax</td><td>£4,084</td><td>£4,418</td><td>£4,848</td><td>£5,289</td><td>£5,741</td><td>£24,380</td></tr><tr><td>Profit After Tax      </td><td>£3,308</td><td>£3,579</td><td>£3,927</td><td>£4,284</td><td>£4,650</td><td>£19,748</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,888</td><td>£16,974</td><td>£21,388</td><td>£22,671</td><td>£80,521</td></tr><tr><td>Net Return</td><td>£12,908</td><td>£13,467</td><td>£20,901</td><td>£25,672</td><td>£27,321</td><td>£100,269</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>20%</td><td>25%</td><td>27%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>