<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>£21,852</td><td>£22,180</td><td>£22,734</td><td>£23,303</td><td>£24,002</td><td>£114,070</td></tr><tr><td>Total Expenses</td><td>£16,570</td><td>£16,649</td><td>£16,747</td><td>£16,848</td><td>£16,961</td><td>£83,775</td></tr><tr><td>Profit Before Tax</td><td>£5,282</td><td>£5,531</td><td>£5,987</td><td>£6,455</td><td>£7,041</td><td>£30,295</td></tr><tr><td>Profit After Tax      </td><td>£4,278</td><td>£4,480</td><td>£4,849</td><td>£5,228</td><td>£5,703</td><td>£24,539</td></tr><tr><td>Change In Property Value</td><td>£9,365</td><td>£9,646</td><td>£18,214</td><td>£20,963</td><td>£22,221</td><td>£80,409</td></tr><tr><td>Net Return</td><td>£13,643</td><td>£14,126</td><td>£23,064</td><td>£26,191</td><td>£27,924</td><td>£104,948</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>