<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>£21,468</td><td>£21,790</td><td>£22,117</td><td>£22,670</td><td>£23,237</td><td>£111,281</td></tr><tr><td>Total Expenses</td><td>£14,773</td><td>£14,855</td><td>£14,928</td><td>£15,026</td><td>£15,125</td><td>£74,706</td></tr><tr><td>Profit Before Tax</td><td>£6,695</td><td>£6,935</td><td>£7,188</td><td>£7,644</td><td>£8,112</td><td>£36,575</td></tr><tr><td>Profit After Tax      </td><td>£5,423</td><td>£5,618</td><td>£5,823</td><td>£6,192</td><td>£6,570</td><td>£29,626</td></tr><tr><td>Change In Property Value</td><td>£9,908</td><td>£18,709</td><td>£21,532</td><td>£22,824</td><td>£18,145</td><td>£91,117</td></tr><tr><td>Net Return</td><td>£15,331</td><td>£24,326</td><td>£27,355</td><td>£29,016</td><td>£24,715</td><td>£120,743</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>