<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>£20,376</td><td>£20,682</td><td>£20,992</td><td>£21,517</td><td>£22,055</td><td>£105,621</td></tr><tr><td>Total Expenses</td><td>£14,494</td><td>£14,575</td><td>£14,647</td><td>£14,741</td><td>£14,838</td><td>£73,296</td></tr><tr><td>Profit Before Tax</td><td>£5,882</td><td>£6,107</td><td>£6,345</td><td>£6,775</td><td>£7,217</td><td>£32,325</td></tr><tr><td>Profit After Tax      </td><td>£4,764</td><td>£4,946</td><td>£5,139</td><td>£5,488</td><td>£5,846</td><td>£26,183</td></tr><tr><td>Change In Property Value</td><td>£8,125</td><td>£14,991</td><td>£19,146</td><td>£22,036</td><td>£15,572</td><td>£79,870</td></tr><tr><td>Net Return</td><td>£12,889</td><td>£19,937</td><td>£24,286</td><td>£27,524</td><td>£21,417</td><td>£106,053</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>24%</td><td>27%</td><td>21%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>