<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>£21,768</td><td>£22,095</td><td>£22,426</td><td>£22,987</td><td>£23,561</td><td>£112,836</td></tr><tr><td>Total Expenses</td><td>£14,954</td><td>£15,037</td><td>£15,111</td><td>£15,209</td><td>£15,309</td><td>£75,618</td></tr><tr><td>Profit Before Tax</td><td>£6,814</td><td>£7,058</td><td>£7,315</td><td>£7,778</td><td>£8,253</td><td>£37,218</td></tr><tr><td>Profit After Tax      </td><td>£5,519</td><td>£5,717</td><td>£5,925</td><td>£6,300</td><td>£6,685</td><td>£30,147</td></tr><tr><td>Change In Property Value</td><td>£10,049</td><td>£18,975</td><td>£21,838</td><td>£23,149</td><td>£18,403</td><td>£92,414</td></tr><tr><td>Net Return</td><td>£15,568</td><td>£24,692</td><td>£27,764</td><td>£29,449</td><td>£25,088</td><td>£122,561</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>