<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>£21,600</td><td>£21,924</td><td>£22,472</td><td>£23,034</td><td>£23,725</td><td>£112,755</td></tr><tr><td>Total Expenses</td><td>£16,400</td><td>£16,478</td><td>£16,576</td><td>£16,676</td><td>£16,788</td><td>£82,917</td></tr><tr><td>Profit Before Tax</td><td>£5,200</td><td>£5,446</td><td>£5,896</td><td>£6,358</td><td>£6,937</td><td>£29,837</td></tr><tr><td>Profit After Tax      </td><td>£4,212</td><td>£4,411</td><td>£4,776</td><td>£5,150</td><td>£5,619</td><td>£24,168</td></tr><tr><td>Change In Property Value</td><td>£9,255</td><td>£9,533</td><td>£18,001</td><td>£20,717</td><td>£21,960</td><td>£79,466</td></tr><tr><td>Net Return</td><td>£13,467</td><td>£13,944</td><td>£22,777</td><td>£25,867</td><td>£27,579</td><td>£103,634</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>