<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>£22,128</td><td>£22,460</td><td>£22,797</td><td>£23,367</td><td>£23,951</td><td>£114,702</td></tr><tr><td>Total Expenses</td><td>£14,778</td><td>£14,824</td><td>£14,868</td><td>£14,936</td><td>£15,005</td><td>£74,411</td></tr><tr><td>Profit Before Tax</td><td>£7,350</td><td>£7,636</td><td>£7,929</td><td>£8,431</td><td>£8,946</td><td>£40,292</td></tr><tr><td>Profit After Tax      </td><td>£5,953</td><td>£6,185</td><td>£6,422</td><td>£6,829</td><td>£7,247</td><td>£32,636</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£13,322</td><td>£17,728</td><td>£20,584</td><td>£15,129</td><td>£72,387</td></tr><tr><td>Net Return</td><td>£11,578</td><td>£19,507</td><td>£24,150</td><td>£27,413</td><td>£22,376</td><td>£105,024</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>23%</td><td>19%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>