<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>£21,792</td><td>£22,119</td><td>£22,451</td><td>£23,012</td><td>£23,587</td><td>£112,961</td></tr><tr><td>Total Expenses</td><td>£14,964</td><td>£15,047</td><td>£15,121</td><td>£15,219</td><td>£15,319</td><td>£75,671</td></tr><tr><td>Profit Before Tax</td><td>£6,828</td><td>£7,072</td><td>£7,330</td><td>£7,793</td><td>£8,268</td><td>£37,290</td></tr><tr><td>Profit After Tax      </td><td>£5,530</td><td>£5,728</td><td>£5,937</td><td>£6,312</td><td>£6,697</td><td>£30,205</td></tr><tr><td>Change In Property Value</td><td>£10,056</td><td>£18,989</td><td>£21,855</td><td>£23,166</td><td>£18,417</td><td>£92,483</td></tr><tr><td>Net Return</td><td>£15,586</td><td>£24,717</td><td>£27,792</td><td>£29,478</td><td>£25,114</td><td>£122,688</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>