<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>£21,240</td><td>£21,559</td><td>£21,882</td><td>£22,429</td><td>£22,990</td><td>£110,099</td></tr><tr><td>Total Expenses</td><td>£15,707</td><td>£15,789</td><td>£15,862</td><td>£15,959</td><td>£16,057</td><td>£79,374</td></tr><tr><td>Profit Before Tax</td><td>£5,533</td><td>£5,770</td><td>£6,020</td><td>£6,470</td><td>£6,932</td><td>£30,725</td></tr><tr><td>Profit After Tax      </td><td>£4,482</td><td>£4,673</td><td>£4,876</td><td>£5,241</td><td>£5,615</td><td>£24,887</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£16,605</td><td>£21,208</td><td>£24,409</td><td>£17,249</td><td>£88,471</td></tr><tr><td>Net Return</td><td>£13,482</td><td>£21,278</td><td>£26,084</td><td>£29,650</td><td>£22,864</td><td>£113,358</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>