<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>£19,500</td><td>£19,792</td><td>£20,089</td><td>£20,592</td><td>£21,106</td><td>£101,080</td></tr><tr><td>Total Expenses</td><td>£14,405</td><td>£14,485</td><td>£14,555</td><td>£14,647</td><td>£14,741</td><td>£72,834</td></tr><tr><td>Profit Before Tax</td><td>£5,095</td><td>£5,308</td><td>£5,534</td><td>£5,944</td><td>£6,365</td><td>£28,246</td></tr><tr><td>Profit After Tax      </td><td>£4,127</td><td>£4,299</td><td>£4,483</td><td>£4,815</td><td>£5,156</td><td>£22,879</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>£13,875</td><td>£22,708</td><td>£25,669</td><td>£27,273</td><td>£23,009</td><td>£112,534</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>