<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>£21,492</td><td>£21,814</td><td>£22,142</td><td>£22,695</td><td>£23,263</td><td>£111,406</td></tr><tr><td>Total Expenses</td><td>£14,317</td><td>£14,399</td><td>£14,472</td><td>£14,570</td><td>£14,669</td><td>£72,426</td></tr><tr><td>Profit Before Tax</td><td>£7,176</td><td>£7,416</td><td>£7,669</td><td>£8,125</td><td>£8,593</td><td>£38,979</td></tr><tr><td>Profit After Tax      </td><td>£5,812</td><td>£6,007</td><td>£6,212</td><td>£6,582</td><td>£6,961</td><td>£31,573</td></tr><tr><td>Change In Property Value</td><td>£9,480</td><td>£17,901</td><td>£20,603</td><td>£21,839</td><td>£17,362</td><td>£87,185</td></tr><tr><td>Net Return</td><td>£15,292</td><td>£23,908</td><td>£26,815</td><td>£28,421</td><td>£24,323</td><td>£118,759</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>