<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>£21,444</td><td>£21,873</td><td>£22,420</td><td>£22,980</td><td>£23,555</td><td>£112,271</td></tr><tr><td>Total Expenses</td><td>£15,340</td><td>£15,395</td><td>£15,460</td><td>£15,527</td><td>£15,595</td><td>£77,318</td></tr><tr><td>Profit Before Tax</td><td>£6,104</td><td>£6,478</td><td>£6,959</td><td>£7,453</td><td>£7,959</td><td>£34,954</td></tr><tr><td>Profit After Tax      </td><td>£4,944</td><td>£5,247</td><td>£5,637</td><td>£6,037</td><td>£6,447</td><td>£28,312</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,888</td><td>£16,974</td><td>£21,388</td><td>£22,671</td><td>£80,521</td></tr><tr><td>Net Return</td><td>£14,544</td><td>£15,135</td><td>£22,612</td><td>£27,425</td><td>£29,118</td><td>£108,833</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>27%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>