<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>£20,664</td><td>£20,974</td><td>£21,289</td><td>£21,821</td><td>£22,366</td><td>£107,114</td></tr><tr><td>Total Expenses</td><td>£14,137</td><td>£14,218</td><td>£14,291</td><td>£14,386</td><td>£14,483</td><td>£71,515</td></tr><tr><td>Profit Before Tax</td><td>£6,527</td><td>£6,756</td><td>£6,998</td><td>£7,435</td><td>£7,883</td><td>£35,599</td></tr><tr><td>Profit After Tax      </td><td>£5,287</td><td>£5,472</td><td>£5,668</td><td>£6,022</td><td>£6,386</td><td>£28,835</td></tr><tr><td>Change In Property Value</td><td>£9,390</td><td>£17,731</td><td>£20,407</td><td>£21,632</td><td>£17,197</td><td>£86,358</td></tr><tr><td>Net Return</td><td>£14,677</td><td>£23,204</td><td>£26,076</td><td>£27,654</td><td>£23,583</td><td>£115,193</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>117%</td></tr></tbody></table></div></div></template></turbo-stream>