<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>£21,672</td><td>£21,997</td><td>£22,327</td><td>£22,885</td><td>£23,457</td><td>£112,339</td></tr><tr><td>Total Expenses</td><td>£14,898</td><td>£14,980</td><td>£15,054</td><td>£15,152</td><td>£15,252</td><td>£75,335</td></tr><tr><td>Profit Before Tax</td><td>£6,774</td><td>£7,017</td><td>£7,273</td><td>£7,733</td><td>£8,206</td><td>£37,004</td></tr><tr><td>Profit After Tax      </td><td>£5,487</td><td>£5,684</td><td>£5,891</td><td>£6,264</td><td>£6,647</td><td>£29,973</td></tr><tr><td>Change In Property Value</td><td>£10,005</td><td>£18,893</td><td>£21,744</td><td>£23,048</td><td>£18,324</td><td>£92,014</td></tr><tr><td>Net Return</td><td>£15,492</td><td>£24,577</td><td>£27,635</td><td>£29,313</td><td>£24,970</td><td>£121,987</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>