<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>£19,140</td><td>£19,427</td><td>£19,719</td><td>£20,211</td><td>£20,717</td><td>£99,214</td></tr><tr><td>Total Expenses</td><td>£13,848</td><td>£13,927</td><td>£13,997</td><td>£14,088</td><td>£14,181</td><td>£70,042</td></tr><tr><td>Profit Before Tax</td><td>£5,292</td><td>£5,500</td><td>£5,721</td><td>£6,123</td><td>£6,535</td><td>£29,172</td></tr><tr><td>Profit After Tax      </td><td>£4,286</td><td>£4,455</td><td>£4,634</td><td>£4,960</td><td>£5,294</td><td>£23,629</td></tr><tr><td>Change In Property Value</td><td>£9,263</td><td>£17,491</td><td>£20,131</td><td>£21,338</td><td>£16,964</td><td>£85,186</td></tr><tr><td>Net Return</td><td>£13,549</td><td>£21,946</td><td>£24,765</td><td>£26,298</td><td>£22,258</td><td>£108,816</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>