<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>£19,044</td><td>£19,330</td><td>£19,620</td><td>£20,110</td><td>£20,613</td><td>£98,716</td></tr><tr><td>Total Expenses</td><td>£13,344</td><td>£13,385</td><td>£13,424</td><td>£13,484</td><td>£13,545</td><td>£67,181</td></tr><tr><td>Profit Before Tax</td><td>£5,700</td><td>£5,945</td><td>£6,195</td><td>£6,626</td><td>£7,068</td><td>£31,535</td></tr><tr><td>Profit After Tax      </td><td>£4,617</td><td>£4,815</td><td>£5,018</td><td>£5,367</td><td>£5,725</td><td>£25,543</td></tr><tr><td>Change In Property Value</td><td>£11,900</td><td>£19,355</td><td>£22,275</td><td>£23,612</td><td>£20,857</td><td>£97,999</td></tr><tr><td>Net Return</td><td>£16,517</td><td>£24,170</td><td>£27,294</td><td>£28,979</td><td>£26,582</td><td>£123,542</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>15%</td><td>22%</td><td>25%</td><td>27%</td><td>25%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>