<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>£19,200</td><td>£19,584</td><td>£20,074</td><td>£20,575</td><td>£21,090</td><td>£100,523</td></tr><tr><td>Total Expenses</td><td>£14,321</td><td>£14,370</td><td>£14,430</td><td>£14,491</td><td>£14,553</td><td>£72,166</td></tr><tr><td>Profit Before Tax</td><td>£4,879</td><td>£5,214</td><td>£5,643</td><td>£6,084</td><td>£6,536</td><td>£28,357</td></tr><tr><td>Profit After Tax      </td><td>£3,952</td><td>£4,223</td><td>£4,571</td><td>£4,928</td><td>£5,295</td><td>£22,969</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£9,268</td><td>£15,911</td><td>£20,048</td><td>£21,251</td><td>£75,476</td></tr><tr><td>Net Return</td><td>£12,951</td><td>£13,491</td><td>£20,482</td><td>£24,976</td><td>£26,545</td><td>£98,445</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>21%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>