<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>£18,288</td><td>£18,562</td><td>£18,841</td><td>£19,312</td><td>£19,795</td><td>£94,797</td></tr><tr><td>Total Expenses</td><td>£13,320</td><td>£13,398</td><td>£13,467</td><td>£13,556</td><td>£13,647</td><td>£67,387</td></tr><tr><td>Profit Before Tax</td><td>£4,968</td><td>£5,164</td><td>£5,374</td><td>£5,756</td><td>£6,148</td><td>£27,410</td></tr><tr><td>Profit After Tax      </td><td>£4,024</td><td>£4,183</td><td>£4,353</td><td>£4,662</td><td>£4,980</td><td>£22,202</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£16,712</td><td>£19,234</td><td>£20,388</td><td>£16,208</td><td>£81,391</td></tr><tr><td>Net Return</td><td>£12,874</td><td>£20,895</td><td>£23,587</td><td>£25,050</td><td>£21,188</td><td>£103,594</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>