<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>£21,828</td><td>£22,155</td><td>£22,488</td><td>£23,050</td><td>£23,626</td><td>£113,147</td></tr><tr><td>Total Expenses</td><td>£14,990</td><td>£15,073</td><td>£15,147</td><td>£15,245</td><td>£15,346</td><td>£75,802</td></tr><tr><td>Profit Before Tax</td><td>£6,838</td><td>£7,082</td><td>£7,340</td><td>£7,805</td><td>£8,281</td><td>£37,345</td></tr><tr><td>Profit After Tax      </td><td>£5,538</td><td>£5,737</td><td>£5,946</td><td>£6,322</td><td>£6,707</td><td>£30,250</td></tr><tr><td>Change In Property Value</td><td>£10,077</td><td>£19,029</td><td>£21,900</td><td>£23,214</td><td>£18,455</td><td>£92,676</td></tr><tr><td>Net Return</td><td>£15,615</td><td>£24,765</td><td>£27,846</td><td>£29,536</td><td>£25,163</td><td>£122,926</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>