<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>£20,544</td><td>£20,852</td><td>£21,165</td><td>£21,694</td><td>£22,236</td><td>£106,492</td></tr><tr><td>Total Expenses</td><td>£15,264</td><td>£15,307</td><td>£15,348</td><td>£15,412</td><td>£15,477</td><td>£76,807</td></tr><tr><td>Profit Before Tax</td><td>£5,280</td><td>£5,545</td><td>£5,817</td><td>£6,282</td><td>£6,760</td><td>£29,684</td></tr><tr><td>Profit After Tax      </td><td>£4,277</td><td>£4,492</td><td>£4,711</td><td>£5,089</td><td>£5,475</td><td>£24,044</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£22,377</td><td>£25,754</td><td>£27,299</td><td>£21,703</td><td>£108,982</td></tr><tr><td>Net Return</td><td>£16,127</td><td>£26,868</td><td>£30,465</td><td>£32,388</td><td>£27,178</td><td>£133,026</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>21%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>