<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>£19,536</td><td>£19,829</td><td>£20,126</td><td>£20,630</td><td>£21,145</td><td>£101,267</td></tr><tr><td>Total Expenses</td><td>£14,089</td><td>£14,168</td><td>£14,239</td><td>£14,331</td><td>£14,425</td><td>£71,252</td></tr><tr><td>Profit Before Tax</td><td>£5,447</td><td>£5,661</td><td>£5,888</td><td>£6,299</td><td>£6,720</td><td>£30,015</td></tr><tr><td>Profit After Tax      </td><td>£4,412</td><td>£4,585</td><td>£4,769</td><td>£5,102</td><td>£5,443</td><td>£24,312</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£17,845</td><td>£20,538</td><td>£21,770</td><td>£17,307</td><td>£86,909</td></tr><tr><td>Net Return</td><td>£13,862</td><td>£22,430</td><td>£25,307</td><td>£26,872</td><td>£22,750</td><td>£111,222</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>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>