<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>£21,948</td><td>£22,277</td><td>£22,611</td><td>£23,177</td><td>£23,756</td><td>£113,769</td></tr><tr><td>Total Expenses</td><td>£13,956</td><td>£14,001</td><td>£14,045</td><td>£14,112</td><td>£14,181</td><td>£70,296</td></tr><tr><td>Profit Before Tax</td><td>£7,992</td><td>£8,276</td><td>£8,566</td><td>£9,065</td><td>£9,575</td><td>£43,474</td></tr><tr><td>Profit After Tax      </td><td>£6,473</td><td>£6,703</td><td>£6,939</td><td>£7,342</td><td>£7,756</td><td>£35,214</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£16,144</td><td>£20,619</td><td>£23,731</td><td>£16,770</td><td>£86,013</td></tr><tr><td>Net Return</td><td>£15,223</td><td>£22,847</td><td>£27,558</td><td>£31,073</td><td>£24,526</td><td>£121,227</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>14%</td><td>21%</td><td>25%</td><td>28%</td><td>22%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>