<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>£21,000</td><td>£21,315</td><td>£21,848</td><td>£22,394</td><td>£23,066</td><td>£109,623</td></tr><tr><td>Total Expenses</td><td>£15,891</td><td>£15,934</td><td>£15,998</td><td>£16,064</td><td>£16,142</td><td>£80,029</td></tr><tr><td>Profit Before Tax</td><td>£5,109</td><td>£5,381</td><td>£5,850</td><td>£6,330</td><td>£6,924</td><td>£29,594</td></tr><tr><td>Profit After Tax      </td><td>£4,138</td><td>£4,359</td><td>£4,738</td><td>£5,128</td><td>£5,609</td><td>£23,971</td></tr><tr><td>Change In Property Value</td><td>£8,375</td><td>£8,584</td><td>£15,838</td><td>£20,229</td><td>£23,282</td><td>£76,308</td></tr><tr><td>Net Return</td><td>£12,513</td><td>£12,943</td><td>£20,576</td><td>£25,356</td><td>£28,890</td><td>£100,279</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>