<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>£18,696</td><td>£18,976</td><td>£19,261</td><td>£19,743</td><td>£20,236</td><td>£96,912</td></tr><tr><td>Total Expenses</td><td>£13,894</td><td>£13,972</td><td>£14,041</td><td>£14,131</td><td>£14,223</td><td>£70,261</td></tr><tr><td>Profit Before Tax</td><td>£4,802</td><td>£5,005</td><td>£5,220</td><td>£5,611</td><td>£6,013</td><td>£26,651</td></tr><tr><td>Profit After Tax      </td><td>£3,890</td><td>£4,054</td><td>£4,228</td><td>£4,545</td><td>£4,870</td><td>£21,587</td></tr><tr><td>Change In Property Value</td><td>£9,347</td><td>£17,649</td><td>£20,313</td><td>£21,532</td><td>£17,118</td><td>£85,958</td></tr><tr><td>Net Return</td><td>£13,236</td><td>£21,703</td><td>£24,541</td><td>£26,077</td><td>£21,988</td><td>£107,545</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>23%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>