<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>£18,228</td><td>£18,501</td><td>£18,779</td><td>£19,248</td><td>£19,730</td><td>£94,486</td></tr><tr><td>Total Expenses</td><td>£13,282</td><td>£13,360</td><td>£13,428</td><td>£13,517</td><td>£13,608</td><td>£67,195</td></tr><tr><td>Profit Before Tax</td><td>£4,946</td><td>£5,142</td><td>£5,351</td><td>£5,731</td><td>£6,122</td><td>£27,291</td></tr><tr><td>Profit After Tax      </td><td>£4,006</td><td>£4,165</td><td>£4,334</td><td>£4,642</td><td>£4,959</td><td>£22,106</td></tr><tr><td>Change In Property Value</td><td>£8,820</td><td>£16,655</td><td>£19,169</td><td>£20,319</td><td>£16,153</td><td>£81,116</td></tr><tr><td>Net Return</td><td>£12,826</td><td>£20,820</td><td>£23,502</td><td>£24,961</td><td>£21,112</td><td>£103,221</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>