<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>£20,304</td><td>£20,609</td><td>£20,918</td><td>£21,441</td><td>£21,977</td><td>£105,248</td></tr><tr><td>Total Expenses</td><td>£13,792</td><td>£13,835</td><td>£13,876</td><td>£13,939</td><td>£14,003</td><td>£69,443</td></tr><tr><td>Profit Before Tax</td><td>£6,512</td><td>£6,774</td><td>£7,042</td><td>£7,502</td><td>£7,974</td><td>£35,804</td></tr><tr><td>Profit After Tax      </td><td>£5,275</td><td>£5,487</td><td>£5,704</td><td>£6,077</td><td>£6,459</td><td>£29,001</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£16,144</td><td>£20,619</td><td>£23,731</td><td>£16,770</td><td>£86,013</td></tr><tr><td>Net Return</td><td>£14,025</td><td>£21,631</td><td>£26,323</td><td>£29,807</td><td>£23,229</td><td>£115,015</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>24%</td><td>27%</td><td>21%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>