<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>£21,456</td><td>£21,778</td><td>£22,105</td><td>£22,657</td><td>£23,224</td><td>£111,219</td></tr><tr><td>Total Expenses</td><td>£14,763</td><td>£14,846</td><td>£14,919</td><td>£15,016</td><td>£15,116</td><td>£74,660</td></tr><tr><td>Profit Before Tax</td><td>£6,693</td><td>£6,932</td><td>£7,185</td><td>£7,641</td><td>£8,108</td><td>£36,559</td></tr><tr><td>Profit After Tax      </td><td>£5,421</td><td>£5,615</td><td>£5,820</td><td>£6,189</td><td>£6,567</td><td>£29,613</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>£15,321</td><td>£24,310</td><td>£27,336</td><td>£28,996</td><td>£24,699</td><td>£120,661</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>28%</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>