<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>£19,836</td><td>£20,134</td><td>£20,436</td><td>£20,946</td><td>£21,470</td><td>£102,822</td></tr><tr><td>Total Expenses</td><td>£14,280</td><td>£14,359</td><td>£14,430</td><td>£14,523</td><td>£14,618</td><td>£72,211</td></tr><tr><td>Profit Before Tax</td><td>£5,556</td><td>£5,774</td><td>£6,005</td><td>£6,423</td><td>£6,852</td><td>£30,610</td></tr><tr><td>Profit After Tax      </td><td>£4,501</td><td>£4,677</td><td>£4,864</td><td>£5,203</td><td>£5,550</td><td>£24,794</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£18,128</td><td>£20,864</td><td>£22,115</td><td>£17,582</td><td>£88,288</td></tr><tr><td>Net Return</td><td>£14,101</td><td>£22,805</td><td>£25,728</td><td>£27,318</td><td>£23,132</td><td>£113,083</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>