<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>£20,052</td><td>£20,353</td><td>£20,658</td><td>£21,175</td><td>£21,704</td><td>£103,941</td></tr><tr><td>Total Expenses</td><td>£13,931</td><td>£14,011</td><td>£14,083</td><td>£14,176</td><td>£14,272</td><td>£70,473</td></tr><tr><td>Profit Before Tax</td><td>£6,121</td><td>£6,342</td><td>£6,575</td><td>£6,998</td><td>£7,432</td><td>£33,468</td></tr><tr><td>Profit After Tax      </td><td>£4,958</td><td>£5,137</td><td>£5,326</td><td>£5,669</td><td>£6,020</td><td>£27,109</td></tr><tr><td>Change In Property Value</td><td>£9,255</td><td>£17,477</td><td>£20,114</td><td>£21,321</td><td>£16,950</td><td>£85,116</td></tr><tr><td>Net Return</td><td>£14,213</td><td>£22,613</td><td>£25,440</td><td>£26,989</td><td>£22,970</td><td>£112,225</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>