<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>£20,832</td><td>£21,144</td><td>£21,462</td><td>£21,998</td><td>£22,548</td><td>£107,984</td></tr><tr><td>Total Expenses</td><td>£13,938</td><td>£14,019</td><td>£14,092</td><td>£14,187</td><td>£14,285</td><td>£70,521</td></tr><tr><td>Profit Before Tax</td><td>£6,894</td><td>£7,125</td><td>£7,370</td><td>£7,811</td><td>£8,263</td><td>£37,464</td></tr><tr><td>Profit After Tax      </td><td>£5,584</td><td>£5,772</td><td>£5,970</td><td>£6,327</td><td>£6,693</td><td>£30,346</td></tr><tr><td>Change In Property Value</td><td>£9,188</td><td>£17,351</td><td>£19,969</td><td>£21,167</td><td>£16,828</td><td>£84,504</td></tr><tr><td>Net Return</td><td>£14,773</td><td>£23,122</td><td>£25,939</td><td>£27,494</td><td>£23,521</td><td>£114,849</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>