<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>£21,420</td><td>£21,741</td><td>£22,067</td><td>£22,619</td><td>£23,185</td><td>£111,032</td></tr><tr><td>Total Expenses</td><td>£15,822</td><td>£15,904</td><td>£15,977</td><td>£16,074</td><td>£16,173</td><td>£79,950</td></tr><tr><td>Profit Before Tax</td><td>£5,598</td><td>£5,838</td><td>£6,090</td><td>£6,545</td><td>£7,011</td><td>£31,082</td></tr><tr><td>Profit After Tax      </td><td>£4,535</td><td>£4,728</td><td>£4,933</td><td>£5,301</td><td>£5,679</td><td>£25,177</td></tr><tr><td>Change In Property Value</td><td>£9,075</td><td>£16,743</td><td>£21,385</td><td>£24,612</td><td>£17,393</td><td>£89,208</td></tr><tr><td>Net Return</td><td>£13,610</td><td>£21,472</td><td>£26,318</td><td>£29,914</td><td>£23,072</td><td>£114,385</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>