<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>£22,188</td><td>£22,521</td><td>£22,859</td><td>£23,430</td><td>£24,016</td><td>£115,013</td></tr><tr><td>Total Expenses</td><td>£15,200</td><td>£15,283</td><td>£15,358</td><td>£15,457</td><td>£15,558</td><td>£76,857</td></tr><tr><td>Profit Before Tax</td><td>£6,988</td><td>£7,237</td><td>£7,501</td><td>£7,973</td><td>£8,458</td><td>£38,156</td></tr><tr><td>Profit After Tax      </td><td>£5,660</td><td>£5,862</td><td>£6,075</td><td>£6,458</td><td>£6,851</td><td>£30,907</td></tr><tr><td>Change In Property Value</td><td>£10,239</td><td>£19,335</td><td>£22,252</td><td>£23,587</td><td>£18,752</td><td>£94,165</td></tr><tr><td>Net Return</td><td>£15,899</td><td>£25,197</td><td>£28,328</td><td>£30,046</td><td>£25,603</td><td>£125,072</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>