<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>£20,160</td><td>£20,462</td><td>£20,974</td><td>£21,498</td><td>£22,143</td><td>£105,238</td></tr><tr><td>Total Expenses</td><td>£15,212</td><td>£15,254</td><td>£15,316</td><td>£15,379</td><td>£15,454</td><td>£76,615</td></tr><tr><td>Profit Before Tax</td><td>£4,948</td><td>£5,209</td><td>£5,658</td><td>£6,119</td><td>£6,689</td><td>£28,623</td></tr><tr><td>Profit After Tax      </td><td>£4,008</td><td>£4,219</td><td>£4,583</td><td>£4,957</td><td>£5,418</td><td>£23,185</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,888</td><td>£18,672</td><td>£21,490</td><td>£22,779</td><td>£82,428</td></tr><tr><td>Net Return</td><td>£13,608</td><td>£14,107</td><td>£23,255</td><td>£26,446</td><td>£28,197</td><td>£105,613</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>