<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>£22,116</td><td>£22,448</td><td>£22,784</td><td>£23,354</td><td>£23,938</td><td>£114,640</td></tr><tr><td>Total Expenses</td><td>£15,159</td><td>£15,242</td><td>£15,316</td><td>£15,415</td><td>£15,516</td><td>£76,648</td></tr><tr><td>Profit Before Tax</td><td>£6,957</td><td>£7,206</td><td>£7,468</td><td>£7,939</td><td>£8,422</td><td>£37,992</td></tr><tr><td>Profit After Tax      </td><td>£5,636</td><td>£5,837</td><td>£6,049</td><td>£6,431</td><td>£6,822</td><td>£30,774</td></tr><tr><td>Change In Property Value</td><td>£10,207</td><td>£19,274</td><td>£22,183</td><td>£23,514</td><td>£18,693</td><td>£93,871</td></tr><tr><td>Net Return</td><td>£15,842</td><td>£25,111</td><td>£28,232</td><td>£29,944</td><td>£25,515</td><td>£124,644</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>