<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>£21,696</td><td>£22,021</td><td>£22,352</td><td>£22,911</td><td>£23,483</td><td>£112,463</td></tr><tr><td>Total Expenses</td><td>£15,431</td><td>£15,513</td><td>£15,587</td><td>£15,685</td><td>£15,785</td><td>£78,002</td></tr><tr><td>Profit Before Tax</td><td>£6,265</td><td>£6,508</td><td>£6,764</td><td>£7,225</td><td>£7,698</td><td>£34,461</td></tr><tr><td>Profit After Tax      </td><td>£5,075</td><td>£5,272</td><td>£5,479</td><td>£5,853</td><td>£6,236</td><td>£27,914</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£19,828</td><td>£22,820</td><td>£24,189</td><td>£19,230</td><td>£96,566</td></tr><tr><td>Net Return</td><td>£15,575</td><td>£25,099</td><td>£28,299</td><td>£30,041</td><td>£25,466</td><td>£124,480</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>