<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>£19,200</td><td>£19,488</td><td>£19,975</td><td>£20,475</td><td>£21,089</td><td>£100,227</td></tr><tr><td>Total Expenses</td><td>£15,227</td><td>£15,302</td><td>£15,394</td><td>£15,488</td><td>£15,592</td><td>£77,003</td></tr><tr><td>Profit Before Tax</td><td>£3,973</td><td>£4,186</td><td>£4,581</td><td>£4,987</td><td>£5,497</td><td>£23,224</td></tr><tr><td>Profit After Tax      </td><td>£3,218</td><td>£3,391</td><td>£3,711</td><td>£4,039</td><td>£4,453</td><td>£18,811</td></tr><tr><td>Change In Property Value</td><td>£8,550</td><td>£8,807</td><td>£16,630</td><td>£19,139</td><td>£20,288</td><td>£73,413</td></tr><tr><td>Net Return</td><td>£11,768</td><td>£12,197</td><td>£20,340</td><td>£23,179</td><td>£24,740</td><td>£92,224</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>