<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>£20,700</td><td>£21,010</td><td>£21,536</td><td>£22,074</td><td>£22,736</td><td>£108,057</td></tr><tr><td>Total Expenses</td><td>£14,473</td><td>£14,515</td><td>£14,578</td><td>£14,643</td><td>£14,720</td><td>£72,929</td></tr><tr><td>Profit Before Tax</td><td>£6,228</td><td>£6,495</td><td>£6,957</td><td>£7,431</td><td>£8,016</td><td>£35,128</td></tr><tr><td>Profit After Tax      </td><td>£5,044</td><td>£5,261</td><td>£5,636</td><td>£6,019</td><td>£6,493</td><td>£28,454</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,868</td><td>£17,675</td><td>£20,343</td><td>£21,563</td><td>£80,948</td></tr><tr><td>Net Return</td><td>£15,544</td><td>£16,129</td><td>£23,311</td><td>£26,362</td><td>£28,056</td><td>£109,402</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>17%</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>