<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>£20,928</td><td>£21,242</td><td>£21,773</td><td>£22,317</td><td>£22,987</td><td>£109,247</td></tr><tr><td>Total Expenses</td><td>£14,456</td><td>£14,499</td><td>£14,562</td><td>£14,628</td><td>£14,705</td><td>£72,850</td></tr><tr><td>Profit Before Tax</td><td>£6,472</td><td>£6,743</td><td>£7,211</td><td>£7,690</td><td>£8,281</td><td>£36,397</td></tr><tr><td>Profit After Tax      </td><td>£5,243</td><td>£5,462</td><td>£5,841</td><td>£6,229</td><td>£6,708</td><td>£29,482</td></tr><tr><td>Change In Property Value</td><td>£8,970</td><td>£9,239</td><td>£17,447</td><td>£20,079</td><td>£21,284</td><td>£77,019</td></tr><tr><td>Net Return</td><td>£14,213</td><td>£14,701</td><td>£23,287</td><td>£26,308</td><td>£27,992</td><td>£106,501</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>