<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>£20,460</td><td>£20,767</td><td>£21,078</td><td>£21,605</td><td>£22,145</td><td>£106,056</td></tr><tr><td>Total Expenses</td><td>£14,664</td><td>£14,744</td><td>£14,817</td><td>£14,911</td><td>£15,008</td><td>£74,144</td></tr><tr><td>Profit Before Tax</td><td>£5,796</td><td>£6,022</td><td>£6,262</td><td>£6,694</td><td>£7,138</td><td>£31,912</td></tr><tr><td>Profit After Tax      </td><td>£4,695</td><td>£4,878</td><td>£5,072</td><td>£5,422</td><td>£5,782</td><td>£25,849</td></tr><tr><td>Change In Property Value</td><td>£11,550</td><td>£18,785</td><td>£21,620</td><td>£22,917</td><td>£20,244</td><td>£95,116</td></tr><tr><td>Net Return</td><td>£16,245</td><td>£23,663</td><td>£26,692</td><td>£28,340</td><td>£26,025</td><td>£120,965</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>26%</td><td>27%</td><td>25%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>