<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>£21,000</td><td>£21,315</td><td>£21,635</td><td>£22,176</td><td>£22,730</td><td>£108,855</td></tr><tr><td>Total Expenses</td><td>£13,379</td><td>£13,423</td><td>£13,465</td><td>£13,529</td><td>£13,595</td><td>£67,391</td></tr><tr><td>Profit Before Tax</td><td>£7,621</td><td>£7,892</td><td>£8,170</td><td>£8,646</td><td>£9,134</td><td>£41,464</td></tr><tr><td>Profit After Tax      </td><td>£6,173</td><td>£6,393</td><td>£6,618</td><td>£7,003</td><td>£7,399</td><td>£33,586</td></tr><tr><td>Change In Property Value</td><td>£8,375</td><td>£15,452</td><td>£19,735</td><td>£22,714</td><td>£16,051</td><td>£82,327</td></tr><tr><td>Net Return</td><td>£14,548</td><td>£21,845</td><td>£26,353</td><td>£29,717</td><td>£23,450</td><td>£115,913</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>110%</td></tr></tbody></table></div></div></template></turbo-stream>