<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>£20,436</td><td>£20,743</td><td>£21,054</td><td>£21,580</td><td>£22,120</td><td>£105,932</td></tr><tr><td>Total Expenses</td><td>£13,322</td><td>£13,365</td><td>£13,407</td><td>£13,470</td><td>£13,534</td><td>£67,099</td></tr><tr><td>Profit Before Tax</td><td>£7,114</td><td>£7,377</td><td>£7,647</td><td>£8,110</td><td>£8,585</td><td>£38,833</td></tr><tr><td>Profit After Tax      </td><td>£5,762</td><td>£5,976</td><td>£6,194</td><td>£6,569</td><td>£6,954</td><td>£31,455</td></tr><tr><td>Change In Property Value</td><td>£5,025</td><td>£11,901</td><td>£15,837</td><td>£18,388</td><td>£13,515</td><td>£64,666</td></tr><tr><td>Net Return</td><td>£10,787</td><td>£17,876</td><td>£22,031</td><td>£24,957</td><td>£20,469</td><td>£96,121</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>19%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>