<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>£20,976</td><td>£21,291</td><td>£21,610</td><td>£22,150</td><td>£22,704</td><td>£108,731</td></tr><tr><td>Total Expenses</td><td>£14,024</td><td>£14,105</td><td>£14,178</td><td>£14,274</td><td>£14,372</td><td>£70,952</td></tr><tr><td>Profit Before Tax</td><td>£6,952</td><td>£7,186</td><td>£7,432</td><td>£7,876</td><td>£8,332</td><td>£37,779</td></tr><tr><td>Profit After Tax      </td><td>£5,631</td><td>£5,820</td><td>£6,020</td><td>£6,380</td><td>£6,749</td><td>£30,601</td></tr><tr><td>Change In Property Value</td><td>£9,255</td><td>£17,477</td><td>£20,114</td><td>£21,321</td><td>£16,950</td><td>£85,116</td></tr><tr><td>Net Return</td><td>£14,886</td><td>£23,297</td><td>£26,134</td><td>£27,701</td><td>£23,699</td><td>£115,717</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>