<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>£21,720</td><td>£22,046</td><td>£22,376</td><td>£22,936</td><td>£23,509</td><td>£112,587</td></tr><tr><td>Total Expenses</td><td>£15,443</td><td>£15,526</td><td>£15,600</td><td>£15,697</td><td>£15,797</td><td>£78,063</td></tr><tr><td>Profit Before Tax</td><td>£6,277</td><td>£6,520</td><td>£6,777</td><td>£7,238</td><td>£7,712</td><td>£34,524</td></tr><tr><td>Profit After Tax      </td><td>£5,084</td><td>£5,281</td><td>£5,489</td><td>£5,863</td><td>£6,247</td><td>£27,965</td></tr><tr><td>Change In Property Value</td><td>£10,509</td><td>£19,845</td><td>£22,840</td><td>£24,210</td><td>£19,247</td><td>£96,650</td></tr><tr><td>Net Return</td><td>£15,593</td><td>£25,126</td><td>£28,329</td><td>£30,073</td><td>£25,493</td><td>£124,615</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>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>