<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>£20,880</td><td>£21,193</td><td>£21,511</td><td>£22,049</td><td>£22,600</td><td>£108,233</td></tr><tr><td>Total Expenses</td><td>£15,285</td><td>£15,367</td><td>£15,439</td><td>£15,535</td><td>£15,633</td><td>£77,260</td></tr><tr><td>Profit Before Tax</td><td>£5,595</td><td>£5,826</td><td>£6,072</td><td>£6,514</td><td>£6,967</td><td>£30,974</td></tr><tr><td>Profit After Tax      </td><td>£4,532</td><td>£4,719</td><td>£4,918</td><td>£5,276</td><td>£5,643</td><td>£25,089</td></tr><tr><td>Change In Property Value</td><td>£10,440</td><td>£19,715</td><td>£22,690</td><td>£24,052</td><td>£19,121</td><td>£96,018</td></tr><tr><td>Net Return</td><td>£14,972</td><td>£24,435</td><td>£27,608</td><td>£29,328</td><td>£24,765</td><td>£121,107</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>