<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>£21,276</td><td>£21,595</td><td>£22,135</td><td>£22,688</td><td>£23,369</td><td>£111,064</td></tr><tr><td>Total Expenses</td><td>£16,189</td><td>£16,267</td><td>£16,364</td><td>£16,463</td><td>£16,574</td><td>£81,856</td></tr><tr><td>Profit Before Tax</td><td>£5,087</td><td>£5,328</td><td>£5,771</td><td>£6,226</td><td>£6,795</td><td>£29,208</td></tr><tr><td>Profit After Tax      </td><td>£4,121</td><td>£4,316</td><td>£4,675</td><td>£5,043</td><td>£5,504</td><td>£23,658</td></tr><tr><td>Change In Property Value</td><td>£9,120</td><td>£9,394</td><td>£17,738</td><td>£20,415</td><td>£21,640</td><td>£78,307</td></tr><tr><td>Net Return</td><td>£13,241</td><td>£13,710</td><td>£22,413</td><td>£25,458</td><td>£27,144</td><td>£101,965</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>