<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>£21,828</td><td>£22,155</td><td>£22,488</td><td>£23,050</td><td>£23,626</td><td>£113,147</td></tr><tr><td>Total Expenses</td><td>£16,088</td><td>£16,170</td><td>£16,245</td><td>£16,343</td><td>£16,443</td><td>£81,288</td></tr><tr><td>Profit Before Tax</td><td>£5,740</td><td>£5,985</td><td>£6,243</td><td>£6,707</td><td>£7,183</td><td>£31,860</td></tr><tr><td>Profit After Tax      </td><td>£4,650</td><td>£4,848</td><td>£5,057</td><td>£5,433</td><td>£5,819</td><td>£25,806</td></tr><tr><td>Change In Property Value</td><td>£9,250</td><td>£17,066</td><td>£21,797</td><td>£25,087</td><td>£17,728</td><td>£90,928</td></tr><tr><td>Net Return</td><td>£13,900</td><td>£21,914</td><td>£26,854</td><td>£30,520</td><td>£23,547</td><td>£116,735</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>