<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>£20,652</td><td>£20,962</td><td>£21,276</td><td>£21,808</td><td>£22,353</td><td>£107,051</td></tr><tr><td>Total Expenses</td><td>£13,557</td><td>£13,638</td><td>£13,710</td><td>£13,805</td><td>£13,902</td><td>£68,613</td></tr><tr><td>Profit Before Tax</td><td>£7,095</td><td>£7,324</td><td>£7,566</td><td>£8,003</td><td>£8,451</td><td>£38,439</td></tr><tr><td>Profit After Tax      </td><td>£5,747</td><td>£5,932</td><td>£6,128</td><td>£6,482</td><td>£6,845</td><td>£31,135</td></tr><tr><td>Change In Property Value</td><td>£10,325</td><td>£16,793</td><td>£19,327</td><td>£20,487</td><td>£18,097</td><td>£85,028</td></tr><tr><td>Net Return</td><td>£16,072</td><td>£22,725</td><td>£25,456</td><td>£26,969</td><td>£24,942</td><td>£116,164</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>25%</td><td>28%</td><td>29%</td><td>27%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>