<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>£21,396</td><td>£21,717</td><td>£22,043</td><td>£22,594</td><td>£23,159</td><td>£110,908</td></tr><tr><td>Total Expenses</td><td>£15,240</td><td>£15,322</td><td>£15,396</td><td>£15,493</td><td>£15,592</td><td>£77,042</td></tr><tr><td>Profit Before Tax</td><td>£6,156</td><td>£6,395</td><td>£6,647</td><td>£7,101</td><td>£7,567</td><td>£33,866</td></tr><tr><td>Profit After Tax      </td><td>£4,986</td><td>£5,180</td><td>£5,384</td><td>£5,752</td><td>£6,129</td><td>£27,431</td></tr><tr><td>Change In Property Value</td><td>£10,350</td><td>£19,544</td><td>£22,494</td><td>£23,843</td><td>£18,955</td><td>£95,187</td></tr><tr><td>Net Return</td><td>£15,336</td><td>£24,724</td><td>£27,878</td><td>£29,595</td><td>£25,085</td><td>£122,618</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>