<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>£20,472</td><td>£20,779</td><td>£21,091</td><td>£21,618</td><td>£22,158</td><td>£106,118</td></tr><tr><td>Total Expenses</td><td>£14,502</td><td>£14,583</td><td>£14,655</td><td>£14,750</td><td>£14,847</td><td>£73,337</td></tr><tr><td>Profit Before Tax</td><td>£5,970</td><td>£6,196</td><td>£6,435</td><td>£6,868</td><td>£7,312</td><td>£32,781</td></tr><tr><td>Profit After Tax      </td><td>£4,835</td><td>£5,019</td><td>£5,213</td><td>£5,563</td><td>£5,923</td><td>£26,553</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£18,408</td><td>£21,186</td><td>£22,458</td><td>£17,854</td><td>£89,655</td></tr><tr><td>Net Return</td><td>£14,584</td><td>£23,427</td><td>£26,399</td><td>£28,021</td><td>£23,776</td><td>£116,207</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>14%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>