<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>£19,824</td><td>£20,220</td><td>£20,625</td><td>£21,141</td><td>£21,669</td><td>£103,479</td></tr><tr><td>Total Expenses</td><td>£14,439</td><td>£14,529</td><td>£14,610</td><td>£14,704</td><td>£14,799</td><td>£73,082</td></tr><tr><td>Profit Before Tax</td><td>£5,385</td><td>£5,692</td><td>£6,015</td><td>£6,437</td><td>£6,870</td><td>£30,397</td></tr><tr><td>Profit After Tax      </td><td>£4,362</td><td>£4,610</td><td>£4,872</td><td>£5,214</td><td>£5,565</td><td>£24,622</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£16,738</td><td>£21,089</td><td>£22,355</td><td>£19,747</td><td>£89,678</td></tr><tr><td>Net Return</td><td>£14,112</td><td>£21,348</td><td>£25,961</td><td>£27,568</td><td>£25,311</td><td>£114,300</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>22%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>