<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>£22,056</td><td>£22,387</td><td>£22,947</td><td>£23,520</td><td>£24,226</td><td>£115,135</td></tr><tr><td>Total Expenses</td><td>£16,592</td><td>£16,636</td><td>£16,703</td><td>£16,771</td><td>£16,853</td><td>£83,556</td></tr><tr><td>Profit Before Tax</td><td>£5,464</td><td>£5,750</td><td>£6,243</td><td>£6,749</td><td>£7,373</td><td>£31,580</td></tr><tr><td>Profit After Tax      </td><td>£4,426</td><td>£4,658</td><td>£5,057</td><td>£5,466</td><td>£5,972</td><td>£25,580</td></tr><tr><td>Change In Property Value</td><td>£12,250</td><td>£12,679</td><td>£20,621</td><td>£23,733</td><td>£25,157</td><td>£94,440</td></tr><tr><td>Net Return</td><td>£16,676</td><td>£17,337</td><td>£25,678</td><td>£29,199</td><td>£31,129</td><td>£120,019</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>15%</td><td>16%</td><td>23%</td><td>26%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>