<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>£21,936</td><td>£22,265</td><td>£22,599</td><td>£23,164</td><td>£23,743</td><td>£113,707</td></tr><tr><td>Total Expenses</td><td>£15,453</td><td>£15,536</td><td>£15,611</td><td>£15,709</td><td>£15,809</td><td>£78,118</td></tr><tr><td>Profit Before Tax</td><td>£6,483</td><td>£6,729</td><td>£6,988</td><td>£7,455</td><td>£7,934</td><td>£35,589</td></tr><tr><td>Profit After Tax      </td><td>£5,251</td><td>£5,450</td><td>£5,661</td><td>£6,039</td><td>£6,426</td><td>£28,827</td></tr><tr><td>Change In Property Value</td><td>£8,749</td><td>£16,141</td><td>£20,616</td><td>£23,727</td><td>£16,767</td><td>£86,001</td></tr><tr><td>Net Return</td><td>£14,000</td><td>£21,592</td><td>£26,277</td><td>£29,766</td><td>£23,194</td><td>£114,828</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>24%</td><td>27%</td><td>21%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>