<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>£20,832</td><td>£21,144</td><td>£21,673</td><td>£22,215</td><td>£22,881</td><td>£108,746</td></tr><tr><td>Total Expenses</td><td>£15,891</td><td>£15,969</td><td>£16,064</td><td>£16,162</td><td>£16,272</td><td>£80,359</td></tr><tr><td>Profit Before Tax</td><td>£4,941</td><td>£5,176</td><td>£5,609</td><td>£6,052</td><td>£6,610</td><td>£28,387</td></tr><tr><td>Profit After Tax      </td><td>£4,002</td><td>£4,192</td><td>£4,543</td><td>£4,902</td><td>£5,354</td><td>£22,994</td></tr><tr><td>Change In Property Value</td><td>£8,929</td><td>£9,197</td><td>£17,366</td><td>£19,987</td><td>£21,186</td><td>£76,664</td></tr><tr><td>Net Return</td><td>£12,931</td><td>£13,389</td><td>£21,909</td><td>£24,889</td><td>£26,540</td><td>£99,658</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>108%</td></tr></tbody></table></div></div></template></turbo-stream>