<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>£20,880</td><td>£21,193</td><td>£21,511</td><td>£22,049</td><td>£22,600</td><td>£108,233</td></tr><tr><td>Total Expenses</td><td>£13,970</td><td>£14,051</td><td>£14,124</td><td>£14,219</td><td>£14,317</td><td>£70,681</td></tr><tr><td>Profit Before Tax</td><td>£6,910</td><td>£7,142</td><td>£7,387</td><td>£7,829</td><td>£8,283</td><td>£37,552</td></tr><tr><td>Profit After Tax      </td><td>£5,597</td><td>£5,785</td><td>£5,984</td><td>£6,342</td><td>£6,709</td><td>£30,417</td></tr><tr><td>Change In Property Value</td><td>£9,214</td><td>£17,399</td><td>£20,024</td><td>£21,226</td><td>£16,874</td><td>£84,737</td></tr><tr><td>Net Return</td><td>£14,811</td><td>£23,184</td><td>£26,008</td><td>£27,568</td><td>£23,584</td><td>£115,154</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>