<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>£22,776</td><td>£23,118</td><td>£23,696</td><td>£24,288</td><td>£25,017</td><td>£118,894</td></tr><tr><td>Total Expenses</td><td>£17,965</td><td>£18,046</td><td>£18,146</td><td>£18,250</td><td>£18,365</td><td>£90,772</td></tr><tr><td>Profit Before Tax</td><td>£4,811</td><td>£5,072</td><td>£5,549</td><td>£6,038</td><td>£6,652</td><td>£28,122</td></tr><tr><td>Profit After Tax      </td><td>£3,897</td><td>£4,108</td><td>£4,495</td><td>£4,891</td><td>£5,388</td><td>£22,779</td></tr><tr><td>Change In Property Value</td><td>£10,350</td><td>£10,661</td><td>£20,131</td><td>£23,168</td><td>£24,559</td><td>£88,868</td></tr><tr><td>Net Return</td><td>£14,247</td><td>£14,769</td><td>£24,625</td><td>£28,060</td><td>£29,946</td><td>£111,647</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</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>27%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>