<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>£22,104</td><td>£22,436</td><td>£22,772</td><td>£23,341</td><td>£23,925</td><td>£114,578</td></tr><tr><td>Total Expenses</td><td>£15,150</td><td>£15,233</td><td>£15,308</td><td>£15,406</td><td>£15,507</td><td>£76,605</td></tr><tr><td>Profit Before Tax</td><td>£6,954</td><td>£7,203</td><td>£7,464</td><td>£7,935</td><td>£8,417</td><td>£37,973</td></tr><tr><td>Profit After Tax      </td><td>£5,633</td><td>£5,834</td><td>£6,046</td><td>£6,427</td><td>£6,818</td><td>£30,758</td></tr><tr><td>Change In Property Value</td><td>£11,900</td><td>£19,355</td><td>£22,275</td><td>£23,612</td><td>£20,857</td><td>£97,999</td></tr><tr><td>Net Return</td><td>£17,533</td><td>£25,189</td><td>£28,321</td><td>£30,039</td><td>£27,675</td><td>£128,757</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>29%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>26%</td><td>28%</td><td>26%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>