<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>£18,588</td><td>£18,867</td><td>£19,150</td><td>£19,629</td><td>£20,119</td><td>£96,352</td></tr><tr><td>Total Expenses</td><td>£13,825</td><td>£13,903</td><td>£13,972</td><td>£14,062</td><td>£14,154</td><td>£69,916</td></tr><tr><td>Profit Before Tax</td><td>£4,763</td><td>£4,964</td><td>£5,178</td><td>£5,567</td><td>£5,966</td><td>£26,437</td></tr><tr><td>Profit After Tax      </td><td>£3,858</td><td>£4,021</td><td>£4,194</td><td>£4,509</td><td>£4,832</td><td>£21,414</td></tr><tr><td>Change In Property Value</td><td>£9,293</td><td>£17,547</td><td>£20,195</td><td>£21,407</td><td>£17,019</td><td>£85,461</td></tr><tr><td>Net Return</td><td>£13,151</td><td>£21,568</td><td>£24,389</td><td>£25,916</td><td>£21,851</td><td>£106,875</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>