<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>£21,456</td><td>£21,778</td><td>£22,105</td><td>£22,657</td><td>£23,224</td><td>£111,219</td></tr><tr><td>Total Expenses</td><td>£13,263</td><td>£13,308</td><td>£13,351</td><td>£13,417</td><td>£13,484</td><td>£66,823</td></tr><tr><td>Profit Before Tax</td><td>£8,193</td><td>£8,470</td><td>£8,754</td><td>£9,240</td><td>£9,740</td><td>£44,396</td></tr><tr><td>Profit After Tax      </td><td>£6,636</td><td>£6,861</td><td>£7,090</td><td>£7,485</td><td>£7,889</td><td>£35,961</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£15,221</td><td>£19,441</td><td>£22,375</td><td>£15,811</td><td>£81,098</td></tr><tr><td>Net Return</td><td>£14,886</td><td>£22,082</td><td>£26,531</td><td>£29,859</td><td>£23,701</td><td>£117,059</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>26%</td><td>29%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>