<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>£20,160</td><td>£20,462</td><td>£20,769</td><td>£21,289</td><td>£21,821</td><td>£104,501</td></tr><tr><td>Total Expenses</td><td>£14,099</td><td>£14,142</td><td>£14,183</td><td>£14,245</td><td>£14,309</td><td>£70,977</td></tr><tr><td>Profit Before Tax</td><td>£6,061</td><td>£6,321</td><td>£6,587</td><td>£7,044</td><td>£7,512</td><td>£33,524</td></tr><tr><td>Profit After Tax      </td><td>£4,909</td><td>£5,120</td><td>£5,335</td><td>£5,705</td><td>£6,085</td><td>£27,154</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£14,688</td><td>£19,094</td><td>£20,049</td><td>£14,736</td><td>£75,768</td></tr><tr><td>Net Return</td><td>£12,109</td><td>£19,808</td><td>£24,430</td><td>£25,754</td><td>£20,821</td><td>£102,922</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>11%</td><td>17%</td><td>21%</td><td>22%</td><td>18%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>