<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>£14,966</td><td>£15,049</td><td>£15,123</td><td>£15,221</td><td>£15,321</td><td>£75,680</td></tr><tr><td>Profit Before Tax</td><td>£6,826</td><td>£7,070</td><td>£7,328</td><td>£7,791</td><td>£8,266</td><td>£37,280</td></tr><tr><td>Profit After Tax      </td><td>£5,529</td><td>£5,727</td><td>£5,935</td><td>£6,311</td><td>£6,695</td><td>£30,197</td></tr><tr><td>Change In Property Value</td><td>£10,058</td><td>£18,992</td><td>£21,859</td><td>£23,170</td><td>£18,420</td><td>£92,499</td></tr><tr><td>Net Return</td><td>£15,587</td><td>£24,719</td><td>£27,794</td><td>£29,481</td><td>£25,116</td><td>£122,696</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>