<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>£13,861</td><td>£13,905</td><td>£13,947</td><td>£14,012</td><td>£14,078</td><td>£69,804</td></tr><tr><td>Profit Before Tax</td><td>£7,139</td><td>£7,410</td><td>£7,687</td><td>£8,164</td><td>£8,652</td><td>£39,051</td></tr><tr><td>Profit After Tax      </td><td>£5,782</td><td>£6,002</td><td>£6,227</td><td>£6,612</td><td>£7,008</td><td>£31,631</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£14,280</td><td>£18,564</td><td>£19,492</td><td>£14,327</td><td>£73,663</td></tr><tr><td>Net Return</td><td>£12,782</td><td>£20,282</td><td>£24,791</td><td>£26,105</td><td>£21,335</td><td>£105,294</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>24%</td><td>19%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>