<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>£20,460</td><td>£20,767</td><td>£21,078</td><td>£21,605</td><td>£22,145</td><td>£106,056</td></tr><tr><td>Total Expenses</td><td>£14,019</td><td>£14,099</td><td>£14,171</td><td>£14,266</td><td>£14,363</td><td>£70,918</td></tr><tr><td>Profit Before Tax</td><td>£6,441</td><td>£6,668</td><td>£6,907</td><td>£7,339</td><td>£7,783</td><td>£35,138</td></tr><tr><td>Profit After Tax      </td><td>£5,218</td><td>£5,401</td><td>£5,595</td><td>£5,945</td><td>£6,304</td><td>£28,462</td></tr><tr><td>Change In Property Value</td><td>£9,299</td><td>£17,559</td><td>£20,208</td><td>£21,421</td><td>£17,030</td><td>£85,516</td></tr><tr><td>Net Return</td><td>£14,516</td><td>£22,959</td><td>£25,803</td><td>£27,366</td><td>£23,334</td><td>£113,978</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>