<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>£20,148</td><td>£20,551</td><td>£20,962</td><td>£21,486</td><td>£22,023</td><td>£105,170</td></tr><tr><td>Total Expenses</td><td>£12,972</td><td>£13,024</td><td>£13,076</td><td>£13,139</td><td>£13,203</td><td>£65,414</td></tr><tr><td>Profit Before Tax</td><td>£7,176</td><td>£7,526</td><td>£7,886</td><td>£8,347</td><td>£8,820</td><td>£39,756</td></tr><tr><td>Profit After Tax      </td><td>£5,813</td><td>£6,096</td><td>£6,388</td><td>£6,761</td><td>£7,144</td><td>£32,203</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£16,738</td><td>£21,089</td><td>£22,355</td><td>£19,747</td><td>£89,678</td></tr><tr><td>Net Return</td><td>£15,563</td><td>£22,834</td><td>£27,477</td><td>£29,116</td><td>£26,891</td><td>£121,881</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>22%</td><td>26%</td><td>28%</td><td>26%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>