<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>£20,652</td><td>£20,962</td><td>£21,276</td><td>£21,808</td><td>£22,353</td><td>£107,051</td></tr><tr><td>Total Expenses</td><td>£15,326</td><td>£15,407</td><td>£15,480</td><td>£15,575</td><td>£15,672</td><td>£77,461</td></tr><tr><td>Profit Before Tax</td><td>£5,326</td><td>£5,554</td><td>£5,796</td><td>£6,233</td><td>£6,681</td><td>£29,591</td></tr><tr><td>Profit After Tax      </td><td>£4,314</td><td>£4,499</td><td>£4,695</td><td>£5,049</td><td>£5,412</td><td>£23,968</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£16,144</td><td>£20,619</td><td>£23,731</td><td>£16,770</td><td>£86,013</td></tr><tr><td>Net Return</td><td>£13,064</td><td>£20,643</td><td>£25,314</td><td>£28,780</td><td>£22,182</td><td>£109,982</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>