<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>£20,976</td><td>£21,291</td><td>£21,610</td><td>£22,150</td><td>£22,704</td><td>£108,731</td></tr><tr><td>Total Expenses</td><td>£15,343</td><td>£15,424</td><td>£15,497</td><td>£15,593</td><td>£15,691</td><td>£77,548</td></tr><tr><td>Profit Before Tax</td><td>£5,633</td><td>£5,866</td><td>£6,113</td><td>£6,557</td><td>£7,013</td><td>£31,183</td></tr><tr><td>Profit After Tax      </td><td>£4,563</td><td>£4,752</td><td>£4,951</td><td>£5,311</td><td>£5,680</td><td>£25,258</td></tr><tr><td>Change In Property Value</td><td>£10,485</td><td>£19,799</td><td>£22,787</td><td>£24,154</td><td>£19,203</td><td>£96,428</td></tr><tr><td>Net Return</td><td>£15,048</td><td>£24,551</td><td>£27,738</td><td>£29,466</td><td>£24,883</td><td>£121,686</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>