<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>£22,050</td><td>£22,381</td><td>£22,940</td><td>£23,514</td><td>£24,219</td><td>£115,104</td></tr><tr><td>Total Expenses</td><td>£16,703</td><td>£16,782</td><td>£16,881</td><td>£16,982</td><td>£17,095</td><td>£84,442</td></tr><tr><td>Profit Before Tax</td><td>£5,347</td><td>£5,599</td><td>£6,060</td><td>£6,532</td><td>£7,124</td><td>£30,662</td></tr><tr><td>Profit After Tax      </td><td>£4,331</td><td>£4,535</td><td>£4,908</td><td>£5,291</td><td>£5,771</td><td>£24,836</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,734</td><td>£18,380</td><td>£21,154</td><td>£22,423</td><td>£81,140</td></tr><tr><td>Net Return</td><td>£13,781</td><td>£14,269</td><td>£23,288</td><td>£26,445</td><td>£28,194</td><td>£105,977</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>