<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>£21,696</td><td>£22,021</td><td>£22,572</td><td>£23,136</td><td>£23,830</td><td>£113,256</td></tr><tr><td>Total Expenses</td><td>£16,465</td><td>£16,543</td><td>£16,641</td><td>£16,742</td><td>£16,854</td><td>£83,245</td></tr><tr><td>Profit Before Tax</td><td>£5,231</td><td>£5,478</td><td>£5,931</td><td>£6,395</td><td>£6,977</td><td>£30,011</td></tr><tr><td>Profit After Tax      </td><td>£4,237</td><td>£4,437</td><td>£4,804</td><td>£5,180</td><td>£5,651</td><td>£24,309</td></tr><tr><td>Change In Property Value</td><td>£9,297</td><td>£9,576</td><td>£18,083</td><td>£20,811</td><td>£22,060</td><td>£79,827</td></tr><tr><td>Net Return</td><td>£13,534</td><td>£14,013</td><td>£22,886</td><td>£25,991</td><td>£27,711</td><td>£104,135</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>