<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>£20,076</td><td>£20,377</td><td>£20,887</td><td>£21,409</td><td>£22,051</td><td>£104,799</td></tr><tr><td>Total Expenses</td><td>£14,916</td><td>£14,992</td><td>£15,086</td><td>£15,182</td><td>£15,289</td><td>£75,466</td></tr><tr><td>Profit Before Tax</td><td>£5,160</td><td>£5,385</td><td>£5,800</td><td>£6,226</td><td>£6,762</td><td>£29,333</td></tr><tr><td>Profit After Tax      </td><td>£4,179</td><td>£4,362</td><td>£4,698</td><td>£5,043</td><td>£5,477</td><td>£23,760</td></tr><tr><td>Change In Property Value</td><td>£8,249</td><td>£8,496</td><td>£16,043</td><td>£18,464</td><td>£19,572</td><td>£70,824</td></tr><tr><td>Net Return</td><td>£12,428</td><td>£12,858</td><td>£20,741</td><td>£23,508</td><td>£25,049</td><td>£94,584</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>