<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>£21,444</td><td>£21,766</td><td>£22,310</td><td>£22,868</td><td>£23,554</td><td>£111,941</td></tr><tr><td>Total Expenses</td><td>£16,296</td><td>£16,374</td><td>£16,472</td><td>£16,571</td><td>£16,682</td><td>£82,396</td></tr><tr><td>Profit Before Tax</td><td>£5,148</td><td>£5,391</td><td>£5,838</td><td>£6,296</td><td>£6,871</td><td>£29,545</td></tr><tr><td>Profit After Tax      </td><td>£4,170</td><td>£4,367</td><td>£4,729</td><td>£5,100</td><td>£5,566</td><td>£23,931</td></tr><tr><td>Change In Property Value</td><td>£9,188</td><td>£9,464</td><td>£17,871</td><td>£20,568</td><td>£21,802</td><td>£78,894</td></tr><tr><td>Net Return</td><td>£13,358</td><td>£13,831</td><td>£22,600</td><td>£25,668</td><td>£27,368</td><td>£102,826</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>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>