<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>£19,392</td><td>£19,683</td><td>£19,978</td><td>£20,478</td><td>£20,990</td><td>£100,520</td></tr><tr><td>Total Expenses</td><td>£14,339</td><td>£14,418</td><td>£14,489</td><td>£14,581</td><td>£14,674</td><td>£72,501</td></tr><tr><td>Profit Before Tax</td><td>£5,053</td><td>£5,265</td><td>£5,489</td><td>£5,897</td><td>£6,315</td><td>£28,019</td></tr><tr><td>Profit After Tax      </td><td>£4,093</td><td>£4,264</td><td>£4,446</td><td>£4,777</td><td>£5,115</td><td>£22,696</td></tr><tr><td>Change In Property Value</td><td>£9,697</td><td>£18,311</td><td>£21,074</td><td>£22,339</td><td>£17,759</td><td>£89,180</td></tr><tr><td>Net Return</td><td>£13,790</td><td>£22,575</td><td>£25,521</td><td>£27,115</td><td>£22,875</td><td>£111,876</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>