<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>£14,504</td><td>£14,585</td><td>£14,657</td><td>£14,752</td><td>£14,848</td><td>£73,346</td></tr><tr><td>Profit Before Tax</td><td>£5,968</td><td>£6,194</td><td>£6,434</td><td>£6,867</td><td>£7,310</td><td>£32,773</td></tr><tr><td>Profit After Tax      </td><td>£4,834</td><td>£5,017</td><td>£5,211</td><td>£5,562</td><td>£5,921</td><td>£26,546</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£18,411</td><td>£21,190</td><td>£22,461</td><td>£17,857</td><td>£89,669</td></tr><tr><td>Net Return</td><td>£14,584</td><td>£23,429</td><td>£26,401</td><td>£28,023</td><td>£23,778</td><td>£116,215</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>