<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>£20,400</td><td>£20,808</td><td>£21,224</td><td>£21,755</td><td>£22,299</td><td>£106,486</td></tr><tr><td>Total Expenses</td><td>£13,480</td><td>£13,533</td><td>£13,585</td><td>£13,648</td><td>£13,713</td><td>£67,958</td></tr><tr><td>Profit Before Tax</td><td>£6,921</td><td>£7,275</td><td>£7,639</td><td>£8,107</td><td>£8,585</td><td>£38,527</td></tr><tr><td>Profit After Tax      </td><td>£5,606</td><td>£5,893</td><td>£6,188</td><td>£6,566</td><td>£6,954</td><td>£31,207</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£17,510</td><td>£22,063</td><td>£23,386</td><td>£20,658</td><td>£93,817</td></tr><tr><td>Net Return</td><td>£15,806</td><td>£23,403</td><td>£28,251</td><td>£29,953</td><td>£27,612</td><td>£125,024</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>26%</td><td>27%</td><td>25%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>