<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>£20,676</td><td>£20,986</td><td>£21,301</td><td>£21,833</td><td>£22,379</td><td>£107,176</td></tr><tr><td>Total Expenses</td><td>£13,849</td><td>£13,930</td><td>£14,002</td><td>£14,097</td><td>£14,195</td><td>£70,073</td></tr><tr><td>Profit Before Tax</td><td>£6,827</td><td>£7,056</td><td>£7,299</td><td>£7,736</td><td>£8,185</td><td>£37,103</td></tr><tr><td>Profit After Tax      </td><td>£5,530</td><td>£5,716</td><td>£5,912</td><td>£6,266</td><td>£6,630</td><td>£30,053</td></tr><tr><td>Change In Property Value</td><td>£9,120</td><td>£17,222</td><td>£19,820</td><td>£21,010</td><td>£16,703</td><td>£83,875</td></tr><tr><td>Net Return</td><td>£14,650</td><td>£22,937</td><td>£25,732</td><td>£27,276</td><td>£23,332</td><td>£113,928</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>