<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>£20,955</td><td>£21,374</td><td>£21,908</td><td>£22,456</td><td>£107,237</td></tr><tr><td>Total Expenses</td><td>£15,264</td><td>£15,317</td><td>£15,369</td><td>£15,433</td><td>£15,499</td><td>£76,882</td></tr><tr><td>Profit Before Tax</td><td>£5,280</td><td>£5,638</td><td>£6,005</td><td>£6,475</td><td>£6,957</td><td>£30,356</td></tr><tr><td>Profit After Tax      </td><td>£4,277</td><td>£4,567</td><td>£4,864</td><td>£5,245</td><td>£5,636</td><td>£24,588</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£20,343</td><td>£25,632</td><td>£27,169</td><td>£24,000</td><td>£108,993</td></tr><tr><td>Net Return</td><td>£16,127</td><td>£24,909</td><td>£30,495</td><td>£32,414</td><td>£29,635</td><td>£133,581</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>16%</td><td>25%</td><td>31%</td><td>32%</td><td>30%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>