<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>£21,168</td><td>£21,486</td><td>£21,808</td><td>£22,353</td><td>£22,912</td><td>£109,726</td></tr><tr><td>Total Expenses</td><td>£14,361</td><td>£14,405</td><td>£14,447</td><td>£14,512</td><td>£14,579</td><td>£72,304</td></tr><tr><td>Profit Before Tax</td><td>£6,807</td><td>£7,081</td><td>£7,360</td><td>£7,841</td><td>£8,333</td><td>£37,422</td></tr><tr><td>Profit After Tax      </td><td>£5,514</td><td>£5,735</td><td>£5,962</td><td>£6,351</td><td>£6,750</td><td>£30,312</td></tr><tr><td>Change In Property Value</td><td>£9,125</td><td>£16,836</td><td>£21,503</td><td>£24,748</td><td>£17,488</td><td>£89,700</td></tr><tr><td>Net Return</td><td>£14,639</td><td>£22,571</td><td>£27,465</td><td>£31,099</td><td>£24,238</td><td>£120,011</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>24%</td><td>27%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>