<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>£20,148</td><td>£20,450</td><td>£20,757</td><td>£21,276</td><td>£21,808</td><td>£104,439</td></tr><tr><td>Total Expenses</td><td>£14,472</td><td>£14,552</td><td>£14,624</td><td>£14,717</td><td>£14,813</td><td>£73,178</td></tr><tr><td>Profit Before Tax</td><td>£5,676</td><td>£5,898</td><td>£6,133</td><td>£6,559</td><td>£6,995</td><td>£31,261</td></tr><tr><td>Profit After Tax      </td><td>£4,598</td><td>£4,778</td><td>£4,968</td><td>£5,312</td><td>£5,666</td><td>£25,322</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£13,260</td><td>£17,238</td><td>£18,100</td><td>£13,303</td><td>£68,401</td></tr><tr><td>Net Return</td><td>£11,098</td><td>£18,038</td><td>£22,206</td><td>£23,412</td><td>£18,969</td><td>£93,723</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>19%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>