<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>£20,160</td><td>£20,462</td><td>£20,974</td><td>£21,498</td><td>£22,143</td><td>£105,238</td></tr><tr><td>Total Expenses</td><td>£15,123</td><td>£15,199</td><td>£15,293</td><td>£15,390</td><td>£15,497</td><td>£76,502</td></tr><tr><td>Profit Before Tax</td><td>£5,037</td><td>£5,263</td><td>£5,681</td><td>£6,109</td><td>£6,646</td><td>£28,736</td></tr><tr><td>Profit After Tax      </td><td>£4,080</td><td>£4,263</td><td>£4,601</td><td>£4,948</td><td>£5,384</td><td>£23,276</td></tr><tr><td>Change In Property Value</td><td>£8,399</td><td>£8,650</td><td>£16,335</td><td>£18,800</td><td>£19,928</td><td>£72,112</td></tr><tr><td>Net Return</td><td>£12,478</td><td>£12,914</td><td>£20,936</td><td>£23,748</td><td>£25,312</td><td>£95,388</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>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>