<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>£19,248</td><td>£19,537</td><td>£19,830</td><td>£20,326</td><td>£20,834</td><td>£99,774</td></tr><tr><td>Total Expenses</td><td>£13,915</td><td>£13,994</td><td>£14,064</td><td>£14,156</td><td>£14,249</td><td>£70,378</td></tr><tr><td>Profit Before Tax</td><td>£5,333</td><td>£5,543</td><td>£5,765</td><td>£6,170</td><td>£6,584</td><td>£29,395</td></tr><tr><td>Profit After Tax      </td><td>£4,320</td><td>£4,490</td><td>£4,670</td><td>£4,998</td><td>£5,333</td><td>£23,810</td></tr><tr><td>Change In Property Value</td><td>£9,315</td><td>£17,590</td><td>£20,244</td><td>£21,459</td><td>£17,060</td><td>£85,668</td></tr><tr><td>Net Return</td><td>£13,635</td><td>£22,079</td><td>£24,914</td><td>£26,456</td><td>£22,393</td><td>£109,478</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>