<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>£14,644</td><td>£14,687</td><td>£14,749</td><td>£14,813</td><td>£14,889</td><td>£73,783</td></tr><tr><td>Profit Before Tax</td><td>£5,792</td><td>£6,056</td><td>£6,512</td><td>£6,979</td><td>£7,557</td><td>£32,896</td></tr><tr><td>Profit After Tax      </td><td>£4,691</td><td>£4,905</td><td>£5,275</td><td>£5,653</td><td>£6,121</td><td>£26,645</td></tr><tr><td>Change In Property Value</td><td>£10,675</td><td>£11,049</td><td>£17,970</td><td>£20,682</td><td>£21,923</td><td>£82,298</td></tr><tr><td>Net Return</td><td>£15,366</td><td>£15,954</td><td>£23,244</td><td>£26,335</td><td>£28,044</td><td>£108,943</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>16%</td><td>17%</td><td>24%</td><td>28%</td><td>29%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>