<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>£22,008</td><td>£22,338</td><td>£22,673</td><td>£23,240</td><td>£23,821</td><td>£114,080</td></tr><tr><td>Total Expenses</td><td>£15,623</td><td>£15,706</td><td>£15,780</td><td>£15,879</td><td>£15,980</td><td>£78,968</td></tr><tr><td>Profit Before Tax</td><td>£6,385</td><td>£6,632</td><td>£6,893</td><td>£7,361</td><td>£7,841</td><td>£35,112</td></tr><tr><td>Profit After Tax      </td><td>£5,172</td><td>£5,372</td><td>£5,583</td><td>£5,962</td><td>£6,351</td><td>£28,441</td></tr><tr><td>Change In Property Value</td><td>£10,650</td><td>£20,111</td><td>£23,146</td><td>£24,534</td><td>£19,505</td><td>£97,946</td></tr><tr><td>Net Return</td><td>£15,822</td><td>£25,483</td><td>£28,729</td><td>£30,497</td><td>£25,856</td><td>£126,387</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>