<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>£21,240</td><td>£21,559</td><td>£21,882</td><td>£22,429</td><td>£22,990</td><td>£110,099</td></tr><tr><td>Total Expenses</td><td>£14,207</td><td>£14,251</td><td>£14,294</td><td>£14,359</td><td>£14,426</td><td>£71,537</td></tr><tr><td>Profit Before Tax</td><td>£7,033</td><td>£7,307</td><td>£7,588</td><td>£8,070</td><td>£8,564</td><td>£38,562</td></tr><tr><td>Profit After Tax      </td><td>£5,697</td><td>£5,919</td><td>£6,146</td><td>£6,537</td><td>£6,937</td><td>£31,235</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£16,605</td><td>£21,208</td><td>£24,409</td><td>£17,249</td><td>£88,471</td></tr><tr><td>Net Return</td><td>£14,697</td><td>£22,524</td><td>£27,355</td><td>£30,945</td><td>£24,186</td><td>£119,706</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>21%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>