<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>£21,024</td><td>£21,339</td><td>£21,659</td><td>£22,201</td><td>£22,756</td><td>£108,980</td></tr><tr><td>Total Expenses</td><td>£14,672</td><td>£14,753</td><td>£14,826</td><td>£14,922</td><td>£15,021</td><td>£74,195</td></tr><tr><td>Profit Before Tax</td><td>£6,352</td><td>£6,586</td><td>£6,833</td><td>£7,279</td><td>£7,735</td><td>£34,785</td></tr><tr><td>Profit After Tax      </td><td>£5,145</td><td>£5,335</td><td>£5,535</td><td>£5,896</td><td>£6,266</td><td>£28,176</td></tr><tr><td>Change In Property Value</td><td>£9,855</td><td>£18,610</td><td>£21,418</td><td>£22,703</td><td>£18,049</td><td>£90,634</td></tr><tr><td>Net Return</td><td>£15,000</td><td>£23,944</td><td>£26,953</td><td>£28,599</td><td>£24,315</td><td>£118,810</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>23%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>