<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>£19,404</td><td>£19,695</td><td>£19,990</td><td>£20,490</td><td>£21,003</td><td>£100,582</td></tr><tr><td>Total Expenses</td><td>£14,008</td><td>£14,087</td><td>£14,158</td><td>£14,249</td><td>£14,343</td><td>£70,845</td></tr><tr><td>Profit Before Tax</td><td>£5,396</td><td>£5,608</td><td>£5,833</td><td>£6,241</td><td>£6,659</td><td>£29,737</td></tr><tr><td>Profit After Tax      </td><td>£4,371</td><td>£4,542</td><td>£4,725</td><td>£5,055</td><td>£5,394</td><td>£24,087</td></tr><tr><td>Change In Property Value</td><td>£9,387</td><td>£17,726</td><td>£20,401</td><td>£21,625</td><td>£17,192</td><td>£86,330</td></tr><tr><td>Net Return</td><td>£13,758</td><td>£22,268</td><td>£25,125</td><td>£26,680</td><td>£22,586</td><td>£110,417</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>