<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>£21,708</td><td>£22,034</td><td>£22,364</td><td>£22,923</td><td>£23,496</td><td>£112,525</td></tr><tr><td>Total Expenses</td><td>£15,438</td><td>£15,521</td><td>£15,595</td><td>£15,693</td><td>£15,793</td><td>£78,040</td></tr><tr><td>Profit Before Tax</td><td>£6,270</td><td>£6,513</td><td>£6,769</td><td>£7,230</td><td>£7,704</td><td>£34,485</td></tr><tr><td>Profit After Tax      </td><td>£5,078</td><td>£5,275</td><td>£5,483</td><td>£5,857</td><td>£6,240</td><td>£27,933</td></tr><tr><td>Change In Property Value</td><td>£10,506</td><td>£19,839</td><td>£22,833</td><td>£24,203</td><td>£19,241</td><td>£96,621</td></tr><tr><td>Net Return</td><td>£15,584</td><td>£25,114</td><td>£28,316</td><td>£30,059</td><td>£25,481</td><td>£124,554</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>