<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>£22,200</td><td>£22,533</td><td>£23,096</td><td>£23,674</td><td>£24,384</td><td>£115,887</td></tr><tr><td>Total Expenses</td><td>£16,121</td><td>£16,200</td><td>£16,299</td><td>£16,401</td><td>£16,514</td><td>£81,535</td></tr><tr><td>Profit Before Tax</td><td>£6,079</td><td>£6,333</td><td>£6,797</td><td>£7,273</td><td>£7,870</td><td>£34,352</td></tr><tr><td>Profit After Tax      </td><td>£4,924</td><td>£5,130</td><td>£5,506</td><td>£5,891</td><td>£6,374</td><td>£27,825</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£9,268</td><td>£17,502</td><td>£20,143</td><td>£21,352</td><td>£77,264</td></tr><tr><td>Net Return</td><td>£13,923</td><td>£14,398</td><td>£23,008</td><td>£26,034</td><td>£27,726</td><td>£105,089</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>