<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>£22,440</td><td>£22,777</td><td>£23,346</td><td>£23,930</td><td>£24,648</td><td>£117,140</td></tr><tr><td>Total Expenses</td><td>£16,035</td><td>£16,080</td><td>£16,148</td><td>£16,217</td><td>£16,300</td><td>£80,780</td></tr><tr><td>Profit Before Tax</td><td>£6,405</td><td>£6,696</td><td>£7,198</td><td>£7,712</td><td>£8,348</td><td>£36,359</td></tr><tr><td>Profit After Tax      </td><td>£5,188</td><td>£5,424</td><td>£5,830</td><td>£6,247</td><td>£6,762</td><td>£29,451</td></tr><tr><td>Change In Property Value</td><td>£10,050</td><td>£10,352</td><td>£19,547</td><td>£22,497</td><td>£23,847</td><td>£86,292</td></tr><tr><td>Net Return</td><td>£15,238</td><td>£15,776</td><td>£25,378</td><td>£28,744</td><td>£30,608</td><td>£115,743</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>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>