<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>£18,564</td><td>£18,935</td><td>£19,314</td><td>£19,797</td><td>£20,292</td><td>£96,902</td></tr><tr><td>Total Expenses</td><td>£12,652</td><td>£12,702</td><td>£12,750</td><td>£12,809</td><td>£12,869</td><td>£63,783</td></tr><tr><td>Profit Before Tax</td><td>£5,912</td><td>£6,233</td><td>£6,564</td><td>£6,988</td><td>£7,423</td><td>£33,119</td></tr><tr><td>Profit After Tax      </td><td>£4,788</td><td>£5,049</td><td>£5,317</td><td>£5,660</td><td>£6,012</td><td>£26,827</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£16,480</td><td>£20,765</td><td>£22,011</td><td>£19,443</td><td>£88,298</td></tr><tr><td>Net Return</td><td>£14,388</td><td>£21,529</td><td>£26,082</td><td>£27,671</td><td>£25,455</td><td>£115,125</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>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>