<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>£18,852</td><td>£19,135</td><td>£19,613</td><td>£20,103</td><td>£20,707</td><td>£98,410</td></tr><tr><td>Total Expenses</td><td>£15,280</td><td>£15,319</td><td>£15,378</td><td>£15,438</td><td>£15,509</td><td>£76,924</td></tr><tr><td>Profit Before Tax</td><td>£3,572</td><td>£3,815</td><td>£4,235</td><td>£4,666</td><td>£5,198</td><td>£21,486</td></tr><tr><td>Profit After Tax      </td><td>£2,894</td><td>£3,090</td><td>£3,431</td><td>£3,779</td><td>£4,210</td><td>£17,404</td></tr><tr><td>Change In Property Value</td><td>£11,375</td><td>£11,773</td><td>£19,148</td><td>£22,038</td><td>£23,360</td><td>£87,694</td></tr><tr><td>Net Return</td><td>£14,269</td><td>£14,864</td><td>£22,579</td><td>£25,817</td><td>£27,570</td><td>£105,098</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>25%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>