<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>£21,168</td><td>£21,591</td><td>£22,023</td><td>£22,574</td><td>£23,138</td><td>£110,494</td></tr><tr><td>Total Expenses</td><td>£14,361</td><td>£14,416</td><td>£14,469</td><td>£14,534</td><td>£14,602</td><td>£72,381</td></tr><tr><td>Profit Before Tax</td><td>£6,807</td><td>£7,176</td><td>£7,554</td><td>£8,039</td><td>£8,537</td><td>£38,113</td></tr><tr><td>Profit After Tax      </td><td>£5,514</td><td>£5,812</td><td>£6,119</td><td>£6,512</td><td>£6,915</td><td>£30,872</td></tr><tr><td>Change In Property Value</td><td>£10,950</td><td>£18,798</td><td>£23,685</td><td>£25,106</td><td>£22,177</td><td>£100,715</td></tr><tr><td>Net Return</td><td>£16,464</td><td>£24,610</td><td>£29,804</td><td>£31,618</td><td>£29,092</td><td>£131,587</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>24%</td><td>22%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>