<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>£20,580</td><td>£20,889</td><td>£21,202</td><td>£21,732</td><td>£22,275</td><td>£106,678</td></tr><tr><td>Total Expenses</td><td>£14,740</td><td>£14,821</td><td>£14,893</td><td>£14,988</td><td>£15,085</td><td>£74,528</td></tr><tr><td>Profit Before Tax</td><td>£5,840</td><td>£6,068</td><td>£6,309</td><td>£6,744</td><td>£7,190</td><td>£32,151</td></tr><tr><td>Profit After Tax      </td><td>£4,730</td><td>£4,915</td><td>£5,110</td><td>£5,463</td><td>£5,824</td><td>£26,042</td></tr><tr><td>Change In Property Value</td><td>£9,960</td><td>£18,808</td><td>£21,646</td><td>£22,945</td><td>£18,241</td><td>£91,600</td></tr><tr><td>Net Return</td><td>£14,690</td><td>£23,723</td><td>£26,756</td><td>£28,407</td><td>£24,065</td><td>£117,642</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>26%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>