<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>£20,352</td><td>£20,657</td><td>£20,967</td><td>£21,491</td><td>£22,029</td><td>£105,496</td></tr><tr><td>Total Expenses</td><td>£15,136</td><td>£15,216</td><td>£15,288</td><td>£15,382</td><td>£15,479</td><td>£76,501</td></tr><tr><td>Profit Before Tax</td><td>£5,216</td><td>£5,441</td><td>£5,679</td><td>£6,109</td><td>£6,550</td><td>£28,996</td></tr><tr><td>Profit After Tax      </td><td>£4,225</td><td>£4,407</td><td>£4,600</td><td>£4,948</td><td>£5,305</td><td>£23,486</td></tr><tr><td>Change In Property Value</td><td>£8,625</td><td>£15,913</td><td>£20,325</td><td>£23,392</td><td>£16,530</td><td>£84,785</td></tr><tr><td>Net Return</td><td>£12,850</td><td>£20,320</td><td>£24,925</td><td>£28,340</td><td>£21,836</td><td>£108,271</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>21%</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>