<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>£20,136</td><td>£20,438</td><td>£20,745</td><td>£21,263</td><td>£21,795</td><td>£104,377</td></tr><tr><td>Total Expenses</td><td>£14,631</td><td>£14,712</td><td>£14,783</td><td>£14,877</td><td>£14,973</td><td>£73,976</td></tr><tr><td>Profit Before Tax</td><td>£5,505</td><td>£5,726</td><td>£5,961</td><td>£6,386</td><td>£6,822</td><td>£30,401</td></tr><tr><td>Profit After Tax      </td><td>£4,459</td><td>£4,638</td><td>£4,829</td><td>£5,173</td><td>£5,526</td><td>£24,625</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£13,464</td><td>£17,503</td><td>£18,378</td><td>£13,508</td><td>£69,454</td></tr><tr><td>Net Return</td><td>£11,059</td><td>£18,102</td><td>£22,332</td><td>£23,551</td><td>£19,034</td><td>£94,078</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>23%</td><td>18%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>