<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>£20,121</td><td>£20,423</td><td>£20,934</td><td>£21,457</td><td>£102,759</td></tr><tr><td>Total Expenses</td><td>£14,439</td><td>£14,519</td><td>£14,590</td><td>£14,683</td><td>£14,778</td><td>£73,010</td></tr><tr><td>Profit Before Tax</td><td>£5,385</td><td>£5,602</td><td>£5,833</td><td>£6,251</td><td>£6,679</td><td>£29,750</td></tr><tr><td>Profit After Tax      </td><td>£4,362</td><td>£4,538</td><td>£4,725</td><td>£5,063</td><td>£5,410</td><td>£24,097</td></tr><tr><td>Change In Property Value</td><td>£8,125</td><td>£14,991</td><td>£19,146</td><td>£22,036</td><td>£15,572</td><td>£79,870</td></tr><tr><td>Net Return</td><td>£12,487</td><td>£19,529</td><td>£23,871</td><td>£27,099</td><td>£20,982</td><td>£103,967</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>27%</td><td>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>