<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>£22,440</td><td>£22,777</td><td>£23,118</td><td>£23,696</td><td>£24,289</td><td>£116,320</td></tr><tr><td>Total Expenses</td><td>£15,891</td><td>£15,975</td><td>£16,050</td><td>£16,150</td><td>£16,252</td><td>£80,318</td></tr><tr><td>Profit Before Tax</td><td>£6,549</td><td>£6,802</td><td>£7,068</td><td>£7,546</td><td>£8,037</td><td>£36,002</td></tr><tr><td>Profit After Tax      </td><td>£5,304</td><td>£5,509</td><td>£5,725</td><td>£6,113</td><td>£6,510</td><td>£29,161</td></tr><tr><td>Change In Property Value</td><td>£10,860</td><td>£20,507</td><td>£23,602</td><td>£25,018</td><td>£19,889</td><td>£99,877</td></tr><tr><td>Net Return</td><td>£16,164</td><td>£26,017</td><td>£29,327</td><td>£31,131</td><td>£26,399</td><td>£129,038</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>