<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>£18,444</td><td>£18,721</td><td>£19,001</td><td>£19,477</td><td>£19,963</td><td>£95,606</td></tr><tr><td>Total Expenses</td><td>£13,738</td><td>£13,816</td><td>£13,885</td><td>£13,974</td><td>£14,065</td><td>£69,478</td></tr><tr><td>Profit Before Tax</td><td>£4,706</td><td>£4,905</td><td>£5,117</td><td>£5,502</td><td>£5,898</td><td>£26,128</td></tr><tr><td>Profit After Tax      </td><td>£3,812</td><td>£3,973</td><td>£4,145</td><td>£4,457</td><td>£4,777</td><td>£21,164</td></tr><tr><td>Change In Property Value</td><td>£9,225</td><td>£17,420</td><td>£20,048</td><td>£21,251</td><td>£16,895</td><td>£84,839</td></tr><tr><td>Net Return</td><td>£13,037</td><td>£21,393</td><td>£24,193</td><td>£25,708</td><td>£21,672</td><td>£106,002</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>