<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>£19,248</td><td>£19,537</td><td>£19,830</td><td>£20,326</td><td>£20,834</td><td>£99,774</td></tr><tr><td>Total Expenses</td><td>£15,186</td><td>£15,265</td><td>£15,335</td><td>£15,427</td><td>£15,520</td><td>£76,733</td></tr><tr><td>Profit Before Tax</td><td>£4,062</td><td>£4,272</td><td>£4,495</td><td>£4,899</td><td>£5,314</td><td>£23,041</td></tr><tr><td>Profit After Tax      </td><td>£3,290</td><td>£3,460</td><td>£3,641</td><td>£3,968</td><td>£4,304</td><td>£18,663</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£19,828</td><td>£22,820</td><td>£24,189</td><td>£19,230</td><td>£96,566</td></tr><tr><td>Net Return</td><td>£13,790</td><td>£23,288</td><td>£26,460</td><td>£28,157</td><td>£23,534</td><td>£115,229</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>21%</td><td>24%</td><td>25%</td><td>21%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>