<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>£21,456</td><td>£21,778</td><td>£22,322</td><td>£22,880</td><td>£23,567</td><td>£112,003</td></tr><tr><td>Total Expenses</td><td>£16,663</td><td>£16,741</td><td>£16,839</td><td>£16,938</td><td>£17,050</td><td>£84,231</td></tr><tr><td>Profit Before Tax</td><td>£4,793</td><td>£5,037</td><td>£5,484</td><td>£5,942</td><td>£6,517</td><td>£27,772</td></tr><tr><td>Profit After Tax      </td><td>£3,882</td><td>£4,080</td><td>£4,442</td><td>£4,813</td><td>£5,279</td><td>£22,496</td></tr><tr><td>Change In Property Value</td><td>£9,465</td><td>£9,749</td><td>£18,409</td><td>£21,187</td><td>£22,459</td><td>£81,269</td></tr><tr><td>Net Return</td><td>£13,347</td><td>£13,829</td><td>£22,851</td><td>£26,000</td><td>£27,738</td><td>£103,765</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>23%</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>