<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>£13,916</td><td>£13,995</td><td>£14,065</td><td>£14,157</td><td>£14,250</td><td>£70,382</td></tr><tr><td>Profit Before Tax</td><td>£5,332</td><td>£5,542</td><td>£5,765</td><td>£6,169</td><td>£6,584</td><td>£29,391</td></tr><tr><td>Profit After Tax      </td><td>£4,319</td><td>£4,489</td><td>£4,669</td><td>£4,997</td><td>£5,333</td><td>£23,807</td></tr><tr><td>Change In Property Value</td><td>£9,316</td><td>£17,591</td><td>£20,246</td><td>£21,461</td><td>£17,061</td><td>£85,675</td></tr><tr><td>Net Return</td><td>£13,635</td><td>£22,080</td><td>£24,915</td><td>£26,458</td><td>£22,394</td><td>£109,482</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>