<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>£15,456</td><td>£15,539</td><td>£15,613</td><td>£15,712</td><td>£15,812</td><td>£78,132</td></tr><tr><td>Profit Before Tax</td><td>£6,492</td><td>£6,738</td><td>£6,998</td><td>£7,465</td><td>£7,944</td><td>£35,637</td></tr><tr><td>Profit After Tax      </td><td>£5,258</td><td>£5,458</td><td>£5,668</td><td>£6,047</td><td>£6,434</td><td>£28,866</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>£14,008</td><td>£21,602</td><td>£26,288</td><td>£29,777</td><td>£23,204</td><td>£114,879</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>103%</td></tr></tbody></table></div></div></template></turbo-stream>