<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>£18,132</td><td>£18,404</td><td>£18,680</td><td>£19,147</td><td>£19,626</td><td>£93,989</td></tr><tr><td>Total Expenses</td><td>£13,224</td><td>£13,302</td><td>£13,370</td><td>£13,459</td><td>£13,549</td><td>£66,904</td></tr><tr><td>Profit Before Tax</td><td>£4,908</td><td>£5,102</td><td>£5,310</td><td>£5,688</td><td>£6,076</td><td>£27,085</td></tr><tr><td>Profit After Tax      </td><td>£3,975</td><td>£4,133</td><td>£4,301</td><td>£4,608</td><td>£4,922</td><td>£21,939</td></tr><tr><td>Change In Property Value</td><td>£8,775</td><td>£16,570</td><td>£19,071</td><td>£20,215</td><td>£16,071</td><td>£80,702</td></tr><tr><td>Net Return</td><td>£12,750</td><td>£20,703</td><td>£23,372</td><td>£24,822</td><td>£20,993</td><td>£102,640</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>