<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>£19,344</td><td>£19,634</td><td>£19,929</td><td>£20,427</td><td>£20,938</td><td>£100,271</td></tr><tr><td>Total Expenses</td><td>£14,178</td><td>£14,220</td><td>£14,259</td><td>£14,320</td><td>£14,382</td><td>£71,359</td></tr><tr><td>Profit Before Tax</td><td>£5,166</td><td>£5,414</td><td>£5,669</td><td>£6,107</td><td>£6,556</td><td>£28,912</td></tr><tr><td>Profit After Tax      </td><td>£4,184</td><td>£4,386</td><td>£4,592</td><td>£4,947</td><td>£5,310</td><td>£23,419</td></tr><tr><td>Change In Property Value</td><td>£9,125</td><td>£16,836</td><td>£21,503</td><td>£24,748</td><td>£17,488</td><td>£89,700</td></tr><tr><td>Net Return</td><td>£13,309</td><td>£21,221</td><td>£26,095</td><td>£29,695</td><td>£22,799</td><td>£113,119</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>26%</td><td>20%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>