<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>£20,400</td><td>£20,706</td><td>£21,017</td><td>£21,542</td><td>£22,081</td><td>£105,745</td></tr><tr><td>Total Expenses</td><td>£14,980</td><td>£15,060</td><td>£15,132</td><td>£15,227</td><td>£15,323</td><td>£75,721</td></tr><tr><td>Profit Before Tax</td><td>£5,421</td><td>£5,646</td><td>£5,884</td><td>£6,315</td><td>£6,758</td><td>£30,024</td></tr><tr><td>Profit After Tax      </td><td>£4,391</td><td>£4,573</td><td>£4,766</td><td>£5,116</td><td>£5,474</td><td>£24,319</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£19,261</td><td>£22,168</td><td>£23,498</td><td>£18,681</td><td>£93,807</td></tr><tr><td>Net Return</td><td>£14,591</td><td>£23,834</td><td>£26,934</td><td>£28,613</td><td>£24,154</td><td>£118,126</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>