<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>£21,120</td><td>£21,437</td><td>£21,758</td><td>£22,302</td><td>£22,860</td><td>£109,477</td></tr><tr><td>Total Expenses</td><td>£14,567</td><td>£14,649</td><td>£14,722</td><td>£14,818</td><td>£14,917</td><td>£73,673</td></tr><tr><td>Profit Before Tax</td><td>£6,553</td><td>£6,788</td><td>£7,036</td><td>£7,484</td><td>£7,943</td><td>£35,804</td></tr><tr><td>Profit After Tax      </td><td>£5,308</td><td>£5,498</td><td>£5,699</td><td>£6,062</td><td>£6,434</td><td>£29,001</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£18,408</td><td>£21,186</td><td>£22,458</td><td>£17,854</td><td>£89,655</td></tr><tr><td>Net Return</td><td>£15,056</td><td>£23,907</td><td>£26,886</td><td>£28,520</td><td>£24,288</td><td>£118,656</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>