<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>£19,200</td><td>£19,488</td><td>£19,780</td><td>£20,275</td><td>£20,782</td><td>£99,525</td></tr><tr><td>Total Expenses</td><td>£14,216</td><td>£14,295</td><td>£14,365</td><td>£14,456</td><td>£14,550</td><td>£71,882</td></tr><tr><td>Profit Before Tax</td><td>£4,984</td><td>£5,193</td><td>£5,415</td><td>£5,819</td><td>£6,232</td><td>£27,643</td></tr><tr><td>Profit After Tax      </td><td>£4,037</td><td>£4,206</td><td>£4,386</td><td>£4,713</td><td>£5,048</td><td>£22,391</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£18,128</td><td>£20,864</td><td>£22,116</td><td>£17,582</td><td>£88,289</td></tr><tr><td>Net Return</td><td>£13,637</td><td>£22,334</td><td>£25,250</td><td>£26,828</td><td>£22,630</td><td>£110,680</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>