<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>£21,420</td><td>£21,741</td><td>£22,067</td><td>£22,619</td><td>£23,185</td><td>£111,032</td></tr><tr><td>Total Expenses</td><td>£15,082</td><td>£15,164</td><td>£15,237</td><td>£15,334</td><td>£15,433</td><td>£76,250</td></tr><tr><td>Profit Before Tax</td><td>£6,339</td><td>£6,578</td><td>£6,830</td><td>£7,285</td><td>£7,751</td><td>£34,782</td></tr><tr><td>Profit After Tax      </td><td>£5,134</td><td>£5,328</td><td>£5,532</td><td>£5,901</td><td>£6,278</td><td>£28,174</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£19,261</td><td>£22,168</td><td>£23,498</td><td>£18,681</td><td>£93,807</td></tr><tr><td>Net Return</td><td>£15,334</td><td>£24,589</td><td>£27,700</td><td>£29,398</td><td>£24,959</td><td>£121,981</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>