<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>£21,432</td><td>£21,753</td><td>£22,080</td><td>£22,632</td><td>£23,198</td><td>£111,095</td></tr><tr><td>Total Expenses</td><td>£15,263</td><td>£15,345</td><td>£15,419</td><td>£15,516</td><td>£15,615</td><td>£77,157</td></tr><tr><td>Profit Before Tax</td><td>£6,169</td><td>£6,408</td><td>£6,661</td><td>£7,116</td><td>£7,583</td><td>£33,937</td></tr><tr><td>Profit After Tax      </td><td>£4,997</td><td>£5,191</td><td>£5,396</td><td>£5,764</td><td>£6,142</td><td>£27,489</td></tr><tr><td>Change In Property Value</td><td>£10,368</td><td>£19,578</td><td>£22,533</td><td>£23,885</td><td>£18,988</td><td>£95,352</td></tr><tr><td>Net Return</td><td>£15,365</td><td>£24,769</td><td>£27,928</td><td>£29,649</td><td>£25,130</td><td>£122,841</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>