<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>£19,560</td><td>£19,853</td><td>£20,151</td><td>£20,655</td><td>£21,171</td><td>£101,391</td></tr><tr><td>Total Expenses</td><td>£14,445</td><td>£14,524</td><td>£14,595</td><td>£14,687</td><td>£14,782</td><td>£73,033</td></tr><tr><td>Profit Before Tax</td><td>£5,115</td><td>£5,329</td><td>£5,556</td><td>£5,968</td><td>£6,390</td><td>£28,357</td></tr><tr><td>Profit After Tax      </td><td>£4,143</td><td>£4,317</td><td>£4,500</td><td>£4,834</td><td>£5,176</td><td>£22,970</td></tr><tr><td>Change In Property Value</td><td>£9,780</td><td>£18,468</td><td>£21,255</td><td>£22,530</td><td>£17,911</td><td>£89,944</td></tr><tr><td>Net Return</td><td>£13,923</td><td>£22,784</td><td>£25,755</td><td>£27,364</td><td>£23,087</td><td>£112,914</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>