<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>£21,780</td><td>£22,107</td><td>£22,438</td><td>£22,999</td><td>£23,574</td><td>£112,899</td></tr><tr><td>Total Expenses</td><td>£14,796</td><td>£14,878</td><td>£14,953</td><td>£15,051</td><td>£15,151</td><td>£74,828</td></tr><tr><td>Profit Before Tax</td><td>£6,984</td><td>£7,228</td><td>£7,486</td><td>£7,949</td><td>£8,424</td><td>£38,071</td></tr><tr><td>Profit After Tax      </td><td>£5,657</td><td>£5,855</td><td>£6,063</td><td>£6,438</td><td>£6,823</td><td>£30,837</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£18,695</td><td>£21,516</td><td>£22,807</td><td>£18,131</td><td>£91,048</td></tr><tr><td>Net Return</td><td>£15,557</td><td>£24,549</td><td>£27,579</td><td>£29,245</td><td>£24,954</td><td>£121,885</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>