<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>£21,444</td><td>£21,766</td><td>£22,092</td><td>£22,644</td><td>£23,211</td><td>£111,157</td></tr><tr><td>Total Expenses</td><td>£14,440</td><td>£14,523</td><td>£14,596</td><td>£14,693</td><td>£14,793</td><td>£73,045</td></tr><tr><td>Profit Before Tax</td><td>£7,004</td><td>£7,243</td><td>£7,496</td><td>£7,951</td><td>£8,418</td><td>£38,112</td></tr><tr><td>Profit After Tax      </td><td>£5,673</td><td>£5,867</td><td>£6,072</td><td>£6,440</td><td>£6,819</td><td>£30,871</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>£15,273</td><td>£23,995</td><td>£26,935</td><td>£28,556</td><td>£24,400</td><td>£119,160</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>