<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>£19,224</td><td>£19,512</td><td>£19,805</td><td>£20,300</td><td>£20,808</td><td>£99,649</td></tr><tr><td>Total Expenses</td><td>£13,897</td><td>£13,975</td><td>£14,046</td><td>£14,137</td><td>£14,230</td><td>£70,285</td></tr><tr><td>Profit Before Tax</td><td>£5,327</td><td>£5,537</td><td>£5,759</td><td>£6,163</td><td>£6,577</td><td>£29,364</td></tr><tr><td>Profit After Tax      </td><td>£4,315</td><td>£4,485</td><td>£4,665</td><td>£4,992</td><td>£5,328</td><td>£23,785</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£17,562</td><td>£20,212</td><td>£21,424</td><td>£17,032</td><td>£85,530</td></tr><tr><td>Net Return</td><td>£13,615</td><td>£22,046</td><td>£24,877</td><td>£26,416</td><td>£22,360</td><td>£109,315</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>