<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>£20,460</td><td>£20,767</td><td>£21,286</td><td>£21,818</td><td>£22,473</td><td>£106,804</td></tr><tr><td>Total Expenses</td><td>£14,845</td><td>£14,887</td><td>£14,950</td><td>£15,014</td><td>£15,090</td><td>£74,787</td></tr><tr><td>Profit Before Tax</td><td>£5,615</td><td>£5,879</td><td>£6,336</td><td>£6,804</td><td>£7,382</td><td>£32,017</td></tr><tr><td>Profit After Tax      </td><td>£4,548</td><td>£4,762</td><td>£5,132</td><td>£5,511</td><td>£5,980</td><td>£25,933</td></tr><tr><td>Change In Property Value</td><td>£10,850</td><td>£11,230</td><td>£18,264</td><td>£21,021</td><td>£22,282</td><td>£83,647</td></tr><tr><td>Net Return</td><td>£15,398</td><td>£15,992</td><td>£23,397</td><td>£26,532</td><td>£28,262</td><td>£109,580</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>16%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>