<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>£20,232</td><td>£20,535</td><td>£20,844</td><td>£21,365</td><td>£21,899</td><td>£104,874</td></tr><tr><td>Total Expenses</td><td>£13,193</td><td>£13,273</td><td>£13,345</td><td>£13,439</td><td>£13,535</td><td>£66,786</td></tr><tr><td>Profit Before Tax</td><td>£7,039</td><td>£7,262</td><td>£7,498</td><td>£7,925</td><td>£8,363</td><td>£38,088</td></tr><tr><td>Profit After Tax      </td><td>£5,702</td><td>£5,882</td><td>£6,074</td><td>£6,420</td><td>£6,774</td><td>£30,851</td></tr><tr><td>Change In Property Value</td><td>£8,550</td><td>£16,145</td><td>£18,582</td><td>£19,697</td><td>£15,659</td><td>£78,632</td></tr><tr><td>Net Return</td><td>£14,252</td><td>£22,028</td><td>£24,655</td><td>£26,116</td><td>£22,433</td><td>£109,484</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>25%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>