<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>£22,056</td><td>£22,387</td><td>£22,723</td><td>£23,291</td><td>£23,873</td><td>£114,329</td></tr><tr><td>Total Expenses</td><td>£15,467</td><td>£15,550</td><td>£15,625</td><td>£15,723</td><td>£15,824</td><td>£78,188</td></tr><tr><td>Profit Before Tax</td><td>£6,589</td><td>£6,837</td><td>£7,098</td><td>£7,568</td><td>£8,049</td><td>£36,141</td></tr><tr><td>Profit After Tax      </td><td>£5,337</td><td>£5,538</td><td>£5,749</td><td>£6,130</td><td>£6,520</td><td>£29,274</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£12,434</td><td>£16,546</td><td>£19,211</td><td>£14,120</td><td>£67,561</td></tr><tr><td>Net Return</td><td>£10,587</td><td>£17,972</td><td>£22,295</td><td>£25,341</td><td>£20,640</td><td>£96,835</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>16%</td><td>20%</td><td>23%</td><td>19%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>