<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>£20,148</td><td>£20,450</td><td>£20,757</td><td>£21,276</td><td>£21,808</td><td>£104,439</td></tr><tr><td>Total Expenses</td><td>£14,470</td><td>£14,550</td><td>£14,622</td><td>£14,716</td><td>£14,812</td><td>£73,170</td></tr><tr><td>Profit Before Tax</td><td>£5,678</td><td>£5,900</td><td>£6,135</td><td>£6,560</td><td>£6,996</td><td>£31,269</td></tr><tr><td>Profit After Tax      </td><td>£4,599</td><td>£4,779</td><td>£4,969</td><td>£5,314</td><td>£5,667</td><td>£25,328</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£18,408</td><td>£21,186</td><td>£22,458</td><td>£17,854</td><td>£89,655</td></tr><tr><td>Net Return</td><td>£14,348</td><td>£23,187</td><td>£26,156</td><td>£27,771</td><td>£23,521</td><td>£114,983</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>112%</td></tr></tbody></table></div></div></template></turbo-stream>