<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>£19,836</td><td>£20,134</td><td>£20,637</td><td>£21,153</td><td>£21,787</td><td>£103,547</td></tr><tr><td>Total Expenses</td><td>£14,783</td><td>£14,824</td><td>£14,885</td><td>£14,948</td><td>£15,022</td><td>£74,462</td></tr><tr><td>Profit Before Tax</td><td>£5,053</td><td>£5,309</td><td>£5,752</td><td>£6,205</td><td>£6,766</td><td>£29,085</td></tr><tr><td>Profit After Tax      </td><td>£4,093</td><td>£4,301</td><td>£4,659</td><td>£5,026</td><td>£5,480</td><td>£23,559</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£9,579</td><td>£18,088</td><td>£20,818</td><td>£22,067</td><td>£79,853</td></tr><tr><td>Net Return</td><td>£13,393</td><td>£13,880</td><td>£22,747</td><td>£25,844</td><td>£27,547</td><td>£103,411</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>