<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>£21,732</td><td>£22,058</td><td>£22,389</td><td>£22,949</td><td>£23,522</td><td>£112,650</td></tr><tr><td>Total Expenses</td><td>£15,451</td><td>£15,533</td><td>£15,607</td><td>£15,705</td><td>£15,805</td><td>£78,101</td></tr><tr><td>Profit Before Tax</td><td>£6,281</td><td>£6,525</td><td>£6,782</td><td>£7,244</td><td>£7,717</td><td>£34,549</td></tr><tr><td>Profit After Tax      </td><td>£5,088</td><td>£5,285</td><td>£5,493</td><td>£5,867</td><td>£6,251</td><td>£27,984</td></tr><tr><td>Change In Property Value</td><td>£10,515</td><td>£19,856</td><td>£22,852</td><td>£24,223</td><td>£19,258</td><td>£96,704</td></tr><tr><td>Net Return</td><td>£15,603</td><td>£25,141</td><td>£28,345</td><td>£30,091</td><td>£25,509</td><td>£124,689</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>