<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>£20,436</td><td>£20,743</td><td>£21,261</td><td>£21,793</td><td>£22,446</td><td>£106,679</td></tr><tr><td>Total Expenses</td><td>£15,151</td><td>£15,227</td><td>£15,322</td><td>£15,419</td><td>£15,527</td><td>£76,646</td></tr><tr><td>Profit Before Tax</td><td>£5,285</td><td>£5,515</td><td>£5,939</td><td>£6,374</td><td>£6,919</td><td>£30,032</td></tr><tr><td>Profit After Tax      </td><td>£4,281</td><td>£4,467</td><td>£4,811</td><td>£5,163</td><td>£5,605</td><td>£24,326</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>£12,680</td><td>£13,118</td><td>£21,146</td><td>£23,963</td><td>£25,533</td><td>£96,438</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>