<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>£21,636</td><td>£21,961</td><td>£22,510</td><td>£23,072</td><td>£23,764</td><td>£112,943</td></tr><tr><td>Total Expenses</td><td>£16,351</td><td>£16,395</td><td>£16,461</td><td>£16,528</td><td>£16,608</td><td>£82,344</td></tr><tr><td>Profit Before Tax</td><td>£5,285</td><td>£5,565</td><td>£6,048</td><td>£6,544</td><td>£7,156</td><td>£30,598</td></tr><tr><td>Profit After Tax      </td><td>£4,280</td><td>£4,508</td><td>£4,899</td><td>£5,301</td><td>£5,797</td><td>£24,785</td></tr><tr><td>Change In Property Value</td><td>£8,625</td><td>£8,841</td><td>£16,311</td><td>£20,833</td><td>£23,977</td><td>£78,586</td></tr><tr><td>Net Return</td><td>£12,905</td><td>£13,348</td><td>£21,210</td><td>£26,133</td><td>£29,773</td><td>£103,371</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>12%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>