<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>£20,316</td><td>£20,621</td><td>£20,930</td><td>£21,453</td><td>£21,990</td><td>£105,310</td></tr><tr><td>Total Expenses</td><td>£14,086</td><td>£14,167</td><td>£14,239</td><td>£14,333</td><td>£14,429</td><td>£71,254</td></tr><tr><td>Profit Before Tax</td><td>£6,230</td><td>£6,454</td><td>£6,691</td><td>£7,120</td><td>£7,561</td><td>£34,056</td></tr><tr><td>Profit After Tax      </td><td>£5,046</td><td>£5,228</td><td>£5,420</td><td>£5,768</td><td>£6,124</td><td>£27,585</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£17,703</td><td>£20,375</td><td>£21,597</td><td>£17,170</td><td>£86,220</td></tr><tr><td>Net Return</td><td>£14,421</td><td>£22,931</td><td>£25,795</td><td>£27,365</td><td>£23,294</td><td>£113,805</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>