<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>£21,636</td><td>£21,961</td><td>£22,290</td><td>£22,847</td><td>£23,418</td><td>£112,152</td></tr><tr><td>Total Expenses</td><td>£15,264</td><td>£15,346</td><td>£15,420</td><td>£15,518</td><td>£15,618</td><td>£77,166</td></tr><tr><td>Profit Before Tax</td><td>£6,372</td><td>£6,614</td><td>£6,870</td><td>£7,329</td><td>£7,801</td><td>£34,986</td></tr><tr><td>Profit After Tax      </td><td>£5,161</td><td>£5,357</td><td>£5,564</td><td>£5,937</td><td>£6,319</td><td>£28,338</td></tr><tr><td>Change In Property Value</td><td>£8,625</td><td>£15,913</td><td>£20,325</td><td>£23,392</td><td>£16,530</td><td>£84,785</td></tr><tr><td>Net Return</td><td>£13,786</td><td>£21,271</td><td>£25,889</td><td>£29,328</td><td>£22,849</td><td>£113,123</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>