<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>£21,000</td><td>£21,315</td><td>£21,635</td><td>£22,176</td><td>£22,730</td><td>£108,855</td></tr><tr><td>Total Expenses</td><td>£15,362</td><td>£15,444</td><td>£15,517</td><td>£15,612</td><td>£15,711</td><td>£77,645</td></tr><tr><td>Profit Before Tax</td><td>£5,638</td><td>£5,871</td><td>£6,118</td><td>£6,563</td><td>£7,019</td><td>£31,210</td></tr><tr><td>Profit After Tax      </td><td>£4,567</td><td>£4,756</td><td>£4,956</td><td>£5,316</td><td>£5,686</td><td>£25,280</td></tr><tr><td>Change In Property Value</td><td>£10,501</td><td>£19,829</td><td>£22,821</td><td>£24,191</td><td>£19,231</td><td>£96,573</td></tr><tr><td>Net Return</td><td>£15,067</td><td>£24,585</td><td>£27,777</td><td>£29,507</td><td>£24,917</td><td>£121,853</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>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>22%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>