<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>£20,304</td><td>£20,609</td><td>£21,124</td><td>£21,652</td><td>£22,301</td><td>£105,990</td></tr><tr><td>Total Expenses</td><td>£15,536</td><td>£15,613</td><td>£15,707</td><td>£15,804</td><td>£15,911</td><td>£78,571</td></tr><tr><td>Profit Before Tax</td><td>£4,768</td><td>£4,996</td><td>£5,417</td><td>£5,848</td><td>£6,390</td><td>£27,419</td></tr><tr><td>Profit After Tax      </td><td>£3,862</td><td>£4,047</td><td>£4,388</td><td>£4,737</td><td>£5,176</td><td>£22,209</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£8,961</td><td>£16,921</td><td>£19,475</td><td>£20,643</td><td>£74,701</td></tr><tr><td>Net Return</td><td>£12,562</td><td>£13,008</td><td>£21,309</td><td>£24,212</td><td>£25,819</td><td>£96,910</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>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>