<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>£21,456</td><td>£21,778</td><td>£22,322</td><td>£22,880</td><td>£23,567</td><td>£112,003</td></tr><tr><td>Total Expenses</td><td>£15,738</td><td>£15,782</td><td>£15,847</td><td>£15,914</td><td>£15,993</td><td>£79,275</td></tr><tr><td>Profit Before Tax</td><td>£5,718</td><td>£5,996</td><td>£6,475</td><td>£6,966</td><td>£7,573</td><td>£32,728</td></tr><tr><td>Profit After Tax      </td><td>£4,631</td><td>£4,857</td><td>£5,245</td><td>£5,643</td><td>£6,135</td><td>£26,510</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,456</td><td>£15,602</td><td>£19,927</td><td>£22,934</td><td>£75,169</td></tr><tr><td>Net Return</td><td>£12,881</td><td>£13,313</td><td>£20,847</td><td>£25,570</td><td>£29,069</td><td>£101,679</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>