<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>£19,164</td><td>£19,451</td><td>£19,743</td><td>£20,237</td><td>£20,743</td><td>£99,338</td></tr><tr><td>Total Expenses</td><td>£13,858</td><td>£13,937</td><td>£14,007</td><td>£14,099</td><td>£14,192</td><td>£70,094</td></tr><tr><td>Profit Before Tax</td><td>£5,306</td><td>£5,514</td><td>£5,736</td><td>£6,138</td><td>£6,551</td><td>£29,245</td></tr><tr><td>Profit After Tax      </td><td>£4,297</td><td>£4,467</td><td>£4,646</td><td>£4,972</td><td>£5,306</td><td>£23,688</td></tr><tr><td>Change In Property Value</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£16,977</td><td>£85,254</td></tr><tr><td>Net Return</td><td>£13,567</td><td>£21,971</td><td>£24,793</td><td>£26,327</td><td>£22,284</td><td>£108,942</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>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>