<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>£21,756</td><td>£22,191</td><td>£22,635</td><td>£23,201</td><td>£23,781</td><td>£113,564</td></tr><tr><td>Total Expenses</td><td>£13,615</td><td>£13,671</td><td>£13,726</td><td>£13,793</td><td>£13,861</td><td>£68,666</td></tr><tr><td>Profit Before Tax</td><td>£8,141</td><td>£8,520</td><td>£8,909</td><td>£9,408</td><td>£9,919</td><td>£44,898</td></tr><tr><td>Profit After Tax      </td><td>£6,594</td><td>£6,901</td><td>£7,216</td><td>£7,620</td><td>£8,035</td><td>£36,367</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£17,510</td><td>£22,063</td><td>£23,386</td><td>£20,658</td><td>£93,817</td></tr><tr><td>Net Return</td><td>£16,794</td><td>£24,411</td><td>£29,279</td><td>£31,007</td><td>£28,693</td><td>£130,184</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>22%</td><td>27%</td><td>28%</td><td>26%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>