<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>£22,800</td><td>£23,142</td><td>£23,721</td><td>£24,314</td><td>£25,043</td><td>£119,019</td></tr><tr><td>Total Expenses</td><td>£17,770</td><td>£17,850</td><td>£17,951</td><td>£18,054</td><td>£18,169</td><td>£89,793</td></tr><tr><td>Profit Before Tax</td><td>£5,031</td><td>£5,292</td><td>£5,770</td><td>£6,260</td><td>£6,874</td><td>£29,226</td></tr><tr><td>Profit After Tax      </td><td>£4,075</td><td>£4,287</td><td>£4,674</td><td>£5,071</td><td>£5,568</td><td>£23,673</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£10,506</td><td>£19,839</td><td>£22,833</td><td>£24,203</td><td>£87,580</td></tr><tr><td>Net Return</td><td>£14,275</td><td>£14,793</td><td>£24,513</td><td>£27,903</td><td>£29,770</td><td>£111,254</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>103%</td></tr></tbody></table></div></div></template></turbo-stream>