<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>£19,824</td><td>£20,220</td><td>£20,726</td><td>£21,244</td><td>£21,775</td><td>£103,790</td></tr><tr><td>Total Expenses</td><td>£15,377</td><td>£15,428</td><td>£15,489</td><td>£15,552</td><td>£15,616</td><td>£77,462</td></tr><tr><td>Profit Before Tax</td><td>£4,447</td><td>£4,793</td><td>£5,237</td><td>£5,692</td><td>£6,159</td><td>£26,328</td></tr><tr><td>Profit After Tax      </td><td>£3,602</td><td>£3,882</td><td>£4,242</td><td>£4,611</td><td>£4,989</td><td>£21,326</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£10,043</td><td>£17,240</td><td>£21,722</td><td>£23,025</td><td>£81,779</td></tr><tr><td>Net Return</td><td>£13,352</td><td>£13,924</td><td>£21,481</td><td>£26,333</td><td>£28,014</td><td>£103,105</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>27%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>