<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>£22,128</td><td>£22,460</td><td>£22,797</td><td>£23,367</td><td>£23,951</td><td>£114,702</td></tr><tr><td>Total Expenses</td><td>£16,278</td><td>£16,362</td><td>£16,436</td><td>£16,535</td><td>£16,636</td><td>£82,248</td></tr><tr><td>Profit Before Tax</td><td>£5,850</td><td>£6,098</td><td>£6,361</td><td>£6,832</td><td>£7,315</td><td>£32,455</td></tr><tr><td>Profit After Tax      </td><td>£4,738</td><td>£4,940</td><td>£5,152</td><td>£5,534</td><td>£5,925</td><td>£26,288</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£17,297</td><td>£22,092</td><td>£25,426</td><td>£17,968</td><td>£92,157</td></tr><tr><td>Net Return</td><td>£14,113</td><td>£22,237</td><td>£27,244</td><td>£30,959</td><td>£23,893</td><td>£118,446</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>