<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>£20,532</td><td>£20,840</td><td>£21,153</td><td>£21,681</td><td>£22,223</td><td>£106,429</td></tr><tr><td>Total Expenses</td><td>£14,591</td><td>£14,671</td><td>£14,744</td><td>£14,838</td><td>£14,935</td><td>£73,779</td></tr><tr><td>Profit Before Tax</td><td>£5,941</td><td>£6,169</td><td>£6,409</td><td>£6,843</td><td>£7,288</td><td>£32,651</td></tr><tr><td>Profit After Tax      </td><td>£4,813</td><td>£4,997</td><td>£5,191</td><td>£5,543</td><td>£5,904</td><td>£26,447</td></tr><tr><td>Change In Property Value</td><td>£8,188</td><td>£15,106</td><td>£19,294</td><td>£22,205</td><td>£15,692</td><td>£80,484</td></tr><tr><td>Net Return</td><td>£13,000</td><td>£20,103</td><td>£24,485</td><td>£27,748</td><td>£21,595</td><td>£106,931</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>