<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>£21,120</td><td>£21,542</td><td>£21,973</td><td>£22,523</td><td>£23,086</td><td>£110,244</td></tr><tr><td>Total Expenses</td><td>£12,908</td><td>£12,963</td><td>£13,016</td><td>£13,081</td><td>£13,148</td><td>£65,117</td></tr><tr><td>Profit Before Tax</td><td>£8,212</td><td>£8,580</td><td>£8,957</td><td>£9,441</td><td>£9,937</td><td>£45,127</td></tr><tr><td>Profit After Tax      </td><td>£6,652</td><td>£6,950</td><td>£7,255</td><td>£7,647</td><td>£8,049</td><td>£36,553</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£16,480</td><td>£20,765</td><td>£22,011</td><td>£19,443</td><td>£88,298</td></tr><tr><td>Net Return</td><td>£16,252</td><td>£23,430</td><td>£28,020</td><td>£29,658</td><td>£27,492</td><td>£124,851</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>27%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>