<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>£17,100</td><td>£17,442</td><td>£17,791</td><td>£18,236</td><td>£18,692</td><td>£89,260</td></tr><tr><td>Total Expenses</td><td>£11,863</td><td>£11,909</td><td>£11,954</td><td>£12,009</td><td>£12,066</td><td>£59,801</td></tr><tr><td>Profit Before Tax</td><td>£5,238</td><td>£5,533</td><td>£5,837</td><td>£6,226</td><td>£6,626</td><td>£29,459</td></tr><tr><td>Profit After Tax      </td><td>£4,242</td><td>£4,482</td><td>£4,728</td><td>£5,043</td><td>£5,367</td><td>£23,862</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£15,450</td><td>£19,467</td><td>£20,635</td><td>£18,228</td><td>£82,780</td></tr><tr><td>Net Return</td><td>£13,242</td><td>£19,932</td><td>£24,195</td><td>£25,678</td><td>£23,595</td><td>£106,642</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>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>25%</td><td>23%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>