<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>£21,072</td><td>£21,388</td><td>£21,709</td><td>£22,252</td><td>£22,808</td><td>£109,229</td></tr><tr><td>Total Expenses</td><td>£14,078</td><td>£14,160</td><td>£14,233</td><td>£14,329</td><td>£14,427</td><td>£71,227</td></tr><tr><td>Profit Before Tax</td><td>£6,994</td><td>£7,228</td><td>£7,476</td><td>£7,923</td><td>£8,381</td><td>£38,001</td></tr><tr><td>Profit After Tax      </td><td>£5,665</td><td>£5,855</td><td>£6,056</td><td>£6,417</td><td>£6,788</td><td>£30,781</td></tr><tr><td>Change In Property Value</td><td>£9,297</td><td>£17,556</td><td>£20,205</td><td>£21,417</td><td>£17,027</td><td>£85,502</td></tr><tr><td>Net Return</td><td>£14,962</td><td>£23,411</td><td>£26,261</td><td>£27,835</td><td>£23,815</td><td>£116,283</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>