<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>£19,800</td><td>£20,097</td><td>£20,398</td><td>£20,908</td><td>£21,431</td><td>£102,635</td></tr><tr><td>Total Expenses</td><td>£14,598</td><td>£14,677</td><td>£14,749</td><td>£14,841</td><td>£14,936</td><td>£73,802</td></tr><tr><td>Profit Before Tax</td><td>£5,202</td><td>£5,420</td><td>£5,650</td><td>£6,067</td><td>£6,495</td><td>£28,833</td></tr><tr><td>Profit After Tax      </td><td>£4,214</td><td>£4,390</td><td>£4,576</td><td>£4,914</td><td>£5,261</td><td>£23,355</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£18,695</td><td>£21,516</td><td>£22,807</td><td>£18,131</td><td>£91,048</td></tr><tr><td>Net Return</td><td>£14,114</td><td>£23,084</td><td>£26,092</td><td>£27,721</td><td>£23,392</td><td>£114,403</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>22%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>