<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>£20,628</td><td>£20,937</td><td>£21,251</td><td>£21,783</td><td>£22,327</td><td>£106,927</td></tr><tr><td>Total Expenses</td><td>£14,628</td><td>£14,672</td><td>£14,714</td><td>£14,777</td><td>£14,842</td><td>£73,633</td></tr><tr><td>Profit Before Tax</td><td>£6,000</td><td>£6,266</td><td>£6,538</td><td>£7,006</td><td>£7,485</td><td>£33,294</td></tr><tr><td>Profit After Tax      </td><td>£4,860</td><td>£5,075</td><td>£5,296</td><td>£5,675</td><td>£6,063</td><td>£26,968</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£21,244</td><td>£24,450</td><td>£25,917</td><td>£20,604</td><td>£103,464</td></tr><tr><td>Net Return</td><td>£16,110</td><td>£26,319</td><td>£29,745</td><td>£31,591</td><td>£26,667</td><td>£130,432</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>22%</td><td>25%</td><td>26%</td><td>22%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>