<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>£20,388</td><td>£20,694</td><td>£21,004</td><td>£21,529</td><td>£22,068</td><td>£105,683</td></tr><tr><td>Total Expenses</td><td>£14,130</td><td>£14,211</td><td>£14,283</td><td>£14,377</td><td>£14,474</td><td>£71,476</td></tr><tr><td>Profit Before Tax</td><td>£6,258</td><td>£6,483</td><td>£6,721</td><td>£7,152</td><td>£7,594</td><td>£34,207</td></tr><tr><td>Profit After Tax      </td><td>£5,069</td><td>£5,251</td><td>£5,444</td><td>£5,793</td><td>£6,151</td><td>£27,708</td></tr><tr><td>Change In Property Value</td><td>£9,410</td><td>£17,768</td><td>£20,450</td><td>£21,677</td><td>£17,233</td><td>£86,537</td></tr><tr><td>Net Return</td><td>£14,478</td><td>£23,019</td><td>£25,894</td><td>£27,470</td><td>£23,384</td><td>£114,245</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>