<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>£19,896</td><td>£20,194</td><td>£20,699</td><td>£21,217</td><td>£21,853</td><td>£103,860</td></tr><tr><td>Total Expenses</td><td>£15,595</td><td>£15,670</td><td>£15,764</td><td>£15,859</td><td>£15,966</td><td>£78,854</td></tr><tr><td>Profit Before Tax</td><td>£4,301</td><td>£4,524</td><td>£4,935</td><td>£5,357</td><td>£5,888</td><td>£25,006</td></tr><tr><td>Profit After Tax      </td><td>£3,484</td><td>£3,664</td><td>£3,998</td><td>£4,339</td><td>£4,769</td><td>£20,255</td></tr><tr><td>Change In Property Value</td><td>£8,775</td><td>£9,038</td><td>£17,067</td><td>£19,643</td><td>£20,821</td><td>£75,345</td></tr><tr><td>Net Return</td><td>£12,259</td><td>£12,703</td><td>£21,065</td><td>£23,982</td><td>£25,590</td><td>£95,599</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>22%</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>