<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>£22,056</td><td>£22,497</td><td>£22,947</td><td>£23,521</td><td>£24,109</td><td>£115,130</td></tr><tr><td>Total Expenses</td><td>£14,341</td><td>£14,435</td><td>£14,521</td><td>£14,620</td><td>£14,721</td><td>£72,638</td></tr><tr><td>Profit Before Tax</td><td>£7,715</td><td>£8,062</td><td>£8,426</td><td>£8,901</td><td>£9,387</td><td>£42,492</td></tr><tr><td>Profit After Tax      </td><td>£6,249</td><td>£6,530</td><td>£6,825</td><td>£7,210</td><td>£7,604</td><td>£34,418</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£16,223</td><td>£20,440</td><td>£21,667</td><td>£19,139</td><td>£86,919</td></tr><tr><td>Net Return</td><td>£15,699</td><td>£22,753</td><td>£27,266</td><td>£28,876</td><td>£26,743</td><td>£121,337</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>25%</td><td>26%</td><td>24%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>