<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>£21,708</td><td>£22,034</td><td>£22,364</td><td>£22,923</td><td>£23,496</td><td>£112,525</td></tr><tr><td>Total Expenses</td><td>£14,914</td><td>£14,997</td><td>£15,071</td><td>£15,169</td><td>£15,269</td><td>£75,420</td></tr><tr><td>Profit Before Tax</td><td>£6,794</td><td>£7,037</td><td>£7,293</td><td>£7,754</td><td>£8,228</td><td>£37,105</td></tr><tr><td>Profit After Tax      </td><td>£5,503</td><td>£5,700</td><td>£5,907</td><td>£6,281</td><td>£6,664</td><td>£30,055</td></tr><tr><td>Change In Property Value</td><td>£10,017</td><td>£18,916</td><td>£21,771</td><td>£23,077</td><td>£18,346</td><td>£92,128</td></tr><tr><td>Net Return</td><td>£15,520</td><td>£24,616</td><td>£27,678</td><td>£29,358</td><td>£25,011</td><td>£122,183</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>