<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>£19,248</td><td>£19,537</td><td>£20,025</td><td>£20,526</td><td>£21,142</td><td>£100,477</td></tr><tr><td>Total Expenses</td><td>£14,835</td><td>£14,910</td><td>£15,002</td><td>£15,096</td><td>£15,200</td><td>£75,044</td></tr><tr><td>Profit Before Tax</td><td>£4,413</td><td>£4,626</td><td>£5,023</td><td>£5,430</td><td>£5,941</td><td>£25,433</td></tr><tr><td>Profit After Tax      </td><td>£3,574</td><td>£3,747</td><td>£4,069</td><td>£4,398</td><td>£4,812</td><td>£20,601</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,498</td><td>£16,046</td><td>£18,468</td><td>£19,576</td><td>£70,837</td></tr><tr><td>Net Return</td><td>£11,824</td><td>£12,245</td><td>£20,115</td><td>£22,866</td><td>£24,388</td><td>£91,438</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>