<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>£21,312</td><td>£21,632</td><td>£21,956</td><td>£22,505</td><td>£23,068</td><td>£110,473</td></tr><tr><td>Total Expenses</td><td>£15,071</td><td>£15,153</td><td>£15,226</td><td>£15,323</td><td>£15,422</td><td>£76,194</td></tr><tr><td>Profit Before Tax</td><td>£6,241</td><td>£6,479</td><td>£6,730</td><td>£7,182</td><td>£7,646</td><td>£34,279</td></tr><tr><td>Profit After Tax      </td><td>£5,055</td><td>£5,248</td><td>£5,451</td><td>£5,818</td><td>£6,193</td><td>£27,766</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£15,683</td><td>£20,030</td><td>£23,053</td><td>£16,291</td><td>£83,556</td></tr><tr><td>Net Return</td><td>£13,555</td><td>£20,930</td><td>£25,481</td><td>£28,870</td><td>£22,484</td><td>£111,321</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>104%</td></tr></tbody></table></div></div></template></turbo-stream>