<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>£20,400</td><td>£20,706</td><td>£21,017</td><td>£21,542</td><td>£22,081</td><td>£105,745</td></tr><tr><td>Total Expenses</td><td>£13,691</td><td>£13,771</td><td>£13,844</td><td>£13,938</td><td>£14,034</td><td>£69,278</td></tr><tr><td>Profit Before Tax</td><td>£6,709</td><td>£6,935</td><td>£7,173</td><td>£7,604</td><td>£8,046</td><td>£36,467</td></tr><tr><td>Profit After Tax      </td><td>£5,434</td><td>£5,617</td><td>£5,810</td><td>£6,159</td><td>£6,517</td><td>£29,538</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£16,992</td><td>£19,556</td><td>£20,730</td><td>£16,480</td><td>£82,757</td></tr><tr><td>Net Return</td><td>£14,433</td><td>£22,609</td><td>£25,367</td><td>£26,889</td><td>£22,998</td><td>£112,295</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>