<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>£20,820</td><td>£21,132</td><td>£21,449</td><td>£21,986</td><td>£22,535</td><td>£107,922</td></tr><tr><td>Total Expenses</td><td>£14,233</td><td>£14,314</td><td>£14,387</td><td>£14,483</td><td>£14,580</td><td>£71,998</td></tr><tr><td>Profit Before Tax</td><td>£6,587</td><td>£6,818</td><td>£7,062</td><td>£7,503</td><td>£7,955</td><td>£35,925</td></tr><tr><td>Profit After Tax      </td><td>£5,335</td><td>£5,522</td><td>£5,720</td><td>£6,077</td><td>£6,444</td><td>£29,099</td></tr><tr><td>Change In Property Value</td><td>£9,465</td><td>£17,873</td><td>£20,570</td><td>£21,805</td><td>£17,335</td><td>£87,047</td></tr><tr><td>Net Return</td><td>£14,800</td><td>£23,396</td><td>£26,291</td><td>£27,882</td><td>£23,778</td><td>£116,146</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>