<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>£21,756</td><td>£22,082</td><td>£22,414</td><td>£22,974</td><td>£23,548</td><td>£112,774</td></tr><tr><td>Total Expenses</td><td>£14,472</td><td>£14,554</td><td>£14,628</td><td>£14,726</td><td>£14,826</td><td>£73,207</td></tr><tr><td>Profit Before Tax</td><td>£7,284</td><td>£7,528</td><td>£7,785</td><td>£8,248</td><td>£8,722</td><td>£39,567</td></tr><tr><td>Profit After Tax      </td><td>£5,900</td><td>£6,098</td><td>£6,306</td><td>£6,681</td><td>£7,065</td><td>£32,050</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£18,128</td><td>£20,864</td><td>£22,116</td><td>£17,582</td><td>£88,289</td></tr><tr><td>Net Return</td><td>£15,500</td><td>£24,226</td><td>£27,170</td><td>£28,796</td><td>£24,647</td><td>£120,339</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>