<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>£14,600</td><td>£14,682</td><td>£14,755</td><td>£14,853</td><td>£14,952</td><td>£73,841</td></tr><tr><td>Profit Before Tax</td><td>£6,844</td><td>£7,084</td><td>£7,337</td><td>£7,792</td><td>£8,259</td><td>£37,315</td></tr><tr><td>Profit After Tax      </td><td>£5,544</td><td>£5,738</td><td>£5,943</td><td>£6,311</td><td>£6,690</td><td>£30,226</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£18,408</td><td>£21,186</td><td>£22,458</td><td>£17,854</td><td>£89,655</td></tr><tr><td>Net Return</td><td>£15,292</td><td>£24,146</td><td>£27,129</td><td>£28,769</td><td>£24,543</td><td>£119,880</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>