<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>£20,736</td><td>£21,047</td><td>£21,363</td><td>£21,897</td><td>£22,444</td><td>£107,487</td></tr><tr><td>Total Expenses</td><td>£13,513</td><td>£13,557</td><td>£13,599</td><td>£13,662</td><td>£13,728</td><td>£68,059</td></tr><tr><td>Profit Before Tax</td><td>£7,223</td><td>£7,490</td><td>£7,764</td><td>£8,234</td><td>£8,716</td><td>£39,428</td></tr><tr><td>Profit After Tax      </td><td>£5,851</td><td>£6,067</td><td>£6,289</td><td>£6,670</td><td>£7,060</td><td>£31,937</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>£16,051</td><td>£25,328</td><td>£28,457</td><td>£30,168</td><td>£25,741</td><td>£125,744</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>26%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>