<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>£21,372</td><td>£21,693</td><td>£22,018</td><td>£22,568</td><td>£23,133</td><td>£110,784</td></tr><tr><td>Total Expenses</td><td>£14,703</td><td>£14,747</td><td>£14,790</td><td>£14,856</td><td>£14,923</td><td>£74,019</td></tr><tr><td>Profit Before Tax</td><td>£6,669</td><td>£6,945</td><td>£7,228</td><td>£7,713</td><td>£8,210</td><td>£36,765</td></tr><tr><td>Profit After Tax      </td><td>£5,402</td><td>£5,626</td><td>£5,855</td><td>£6,247</td><td>£6,650</td><td>£29,779</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£15,375</td><td>£21,986</td><td>£25,304</td><td>£17,882</td><td>£89,922</td></tr><tr><td>Net Return</td><td>£14,777</td><td>£21,001</td><td>£27,841</td><td>£31,551</td><td>£24,532</td><td>£119,702</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>23%</td><td>26%</td><td>20%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>