<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>£20,563</td><td>£20,974</td><td>£21,499</td><td>£22,036</td><td>£105,233</td></tr><tr><td>Total Expenses</td><td>£14,151</td><td>£14,241</td><td>£14,324</td><td>£14,418</td><td>£14,514</td><td>£71,648</td></tr><tr><td>Profit Before Tax</td><td>£6,009</td><td>£6,322</td><td>£6,651</td><td>£7,081</td><td>£7,522</td><td>£33,585</td></tr><tr><td>Profit After Tax      </td><td>£4,867</td><td>£5,121</td><td>£5,387</td><td>£5,736</td><td>£6,093</td><td>£27,204</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£16,223</td><td>£20,440</td><td>£21,667</td><td>£19,139</td><td>£86,919</td></tr><tr><td>Net Return</td><td>£14,317</td><td>£21,343</td><td>£25,828</td><td>£27,402</td><td>£25,232</td><td>£114,122</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>13%</td><td>19%</td><td>23%</td><td>25%</td><td>23%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>