<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>£21,348</td><td>£21,668</td><td>£21,993</td><td>£22,543</td><td>£23,107</td><td>£110,659</td></tr><tr><td>Total Expenses</td><td>£15,396</td><td>£15,478</td><td>£15,551</td><td>£15,648</td><td>£15,747</td><td>£77,821</td></tr><tr><td>Profit Before Tax</td><td>£5,952</td><td>£6,190</td><td>£6,442</td><td>£6,895</td><td>£7,359</td><td>£32,839</td></tr><tr><td>Profit After Tax      </td><td>£4,821</td><td>£5,014</td><td>£5,218</td><td>£5,585</td><td>£5,961</td><td>£26,599</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£16,144</td><td>£20,619</td><td>£23,730</td><td>£16,770</td><td>£86,012</td></tr><tr><td>Net Return</td><td>£13,571</td><td>£21,158</td><td>£25,837</td><td>£29,315</td><td>£22,731</td><td>£112,611</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>