<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>£20,868</td><td>£21,181</td><td>£21,499</td><td>£22,036</td><td>£22,587</td><td>£108,171</td></tr><tr><td>Total Expenses</td><td>£15,276</td><td>£15,357</td><td>£15,430</td><td>£15,525</td><td>£15,623</td><td>£77,211</td></tr><tr><td>Profit Before Tax</td><td>£5,592</td><td>£5,824</td><td>£6,069</td><td>£6,511</td><td>£6,964</td><td>£30,960</td></tr><tr><td>Profit After Tax      </td><td>£4,530</td><td>£4,717</td><td>£4,916</td><td>£5,274</td><td>£5,641</td><td>£25,078</td></tr><tr><td>Change In Property Value</td><td>£10,433</td><td>£19,700</td><td>£22,673</td><td>£24,033</td><td>£19,106</td><td>£95,945</td></tr><tr><td>Net Return</td><td>£14,962</td><td>£24,418</td><td>£27,589</td><td>£29,307</td><td>£24,747</td><td>£121,023</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>