<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>£20,796</td><td>£21,212</td><td>£21,742</td><td>£22,286</td><td>£22,843</td><td>£108,879</td></tr><tr><td>Total Expenses</td><td>£14,792</td><td>£14,879</td><td>£14,975</td><td>£15,074</td><td>£15,172</td><td>£74,892</td></tr><tr><td>Profit Before Tax</td><td>£6,004</td><td>£6,332</td><td>£6,767</td><td>£7,212</td><td>£7,671</td><td>£33,986</td></tr><tr><td>Profit After Tax      </td><td>£4,863</td><td>£5,129</td><td>£5,481</td><td>£5,842</td><td>£6,213</td><td>£27,529</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£14,322</td><td>£18,046</td><td>£19,129</td><td>£67,940</td></tr><tr><td>Net Return</td><td>£12,963</td><td>£13,472</td><td>£19,803</td><td>£23,888</td><td>£25,342</td><td>£95,469</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>14%</td><td>14%</td><td>21%</td><td>26%</td><td>27%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>