<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>£19,596</td><td>£19,890</td><td>£20,387</td><td>£20,897</td><td>£21,524</td><td>£102,294</td></tr><tr><td>Total Expenses</td><td>£15,069</td><td>£15,144</td><td>£15,237</td><td>£15,332</td><td>£15,437</td><td>£76,218</td></tr><tr><td>Profit Before Tax</td><td>£4,527</td><td>£4,746</td><td>£5,151</td><td>£5,565</td><td>£6,087</td><td>£26,076</td></tr><tr><td>Profit After Tax      </td><td>£3,667</td><td>£3,844</td><td>£4,172</td><td>£4,508</td><td>£4,930</td><td>£21,122</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,652</td><td>£16,338</td><td>£18,803</td><td>£19,932</td><td>£72,125</td></tr><tr><td>Net Return</td><td>£12,067</td><td>£12,496</td><td>£20,510</td><td>£23,311</td><td>£24,862</td><td>£93,247</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>