<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>£18,912</td><td>£19,196</td><td>£19,484</td><td>£19,971</td><td>£20,470</td><td>£98,032</td></tr><tr><td>Total Expenses</td><td>£13,708</td><td>£13,786</td><td>£13,856</td><td>£13,947</td><td>£14,039</td><td>£69,336</td></tr><tr><td>Profit Before Tax</td><td>£5,204</td><td>£5,409</td><td>£5,628</td><td>£6,024</td><td>£6,431</td><td>£28,696</td></tr><tr><td>Profit After Tax      </td><td>£4,215</td><td>£4,382</td><td>£4,558</td><td>£4,879</td><td>£5,209</td><td>£23,244</td></tr><tr><td>Change In Property Value</td><td>£9,153</td><td>£17,284</td><td>£19,893</td><td>£21,086</td><td>£16,763</td><td>£84,179</td></tr><tr><td>Net Return</td><td>£13,368</td><td>£21,666</td><td>£24,451</td><td>£25,966</td><td>£21,972</td><td>£107,423</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>24%</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>