<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>£20,856</td><td>£21,169</td><td>£21,486</td><td>£22,024</td><td>£22,574</td><td>£108,109</td></tr><tr><td>Total Expenses</td><td>£15,089</td><td>£15,171</td><td>£15,243</td><td>£15,339</td><td>£15,437</td><td>£76,279</td></tr><tr><td>Profit Before Tax</td><td>£5,767</td><td>£5,998</td><td>£6,243</td><td>£6,685</td><td>£7,138</td><td>£31,830</td></tr><tr><td>Profit After Tax      </td><td>£4,671</td><td>£4,859</td><td>£5,057</td><td>£5,415</td><td>£5,781</td><td>£25,782</td></tr><tr><td>Change In Property Value</td><td>£8,550</td><td>£15,775</td><td>£20,148</td><td>£23,188</td><td>£16,386</td><td>£84,046</td></tr><tr><td>Net Return</td><td>£13,221</td><td>£20,633</td><td>£25,204</td><td>£28,603</td><td>£22,168</td><td>£109,829</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</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>102%</td></tr></tbody></table></div></div></template></turbo-stream>