<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>£18,600</td><td>£18,879</td><td>£19,162</td><td>£19,641</td><td>£20,132</td><td>£96,415</td></tr><tr><td>Total Expenses</td><td>£13,511</td><td>£13,589</td><td>£13,658</td><td>£13,748</td><td>£13,840</td><td>£68,345</td></tr><tr><td>Profit Before Tax</td><td>£5,089</td><td>£5,290</td><td>£5,504</td><td>£5,893</td><td>£6,293</td><td>£28,069</td></tr><tr><td>Profit After Tax      </td><td>£4,122</td><td>£4,285</td><td>£4,458</td><td>£4,774</td><td>£5,097</td><td>£22,736</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£16,992</td><td>£19,556</td><td>£20,730</td><td>£16,480</td><td>£82,757</td></tr><tr><td>Net Return</td><td>£13,121</td><td>£21,277</td><td>£24,015</td><td>£25,503</td><td>£21,577</td><td>£105,493</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>