<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>£21,972</td><td>£22,302</td><td>£22,636</td><td>£23,202</td><td>£23,782</td><td>£113,894</td></tr><tr><td>Total Expenses</td><td>£15,072</td><td>£15,155</td><td>£15,230</td><td>£15,328</td><td>£15,429</td><td>£76,214</td></tr><tr><td>Profit Before Tax</td><td>£6,900</td><td>£7,146</td><td>£7,406</td><td>£7,874</td><td>£8,353</td><td>£37,679</td></tr><tr><td>Profit After Tax      </td><td>£5,589</td><td>£5,788</td><td>£5,999</td><td>£6,378</td><td>£6,766</td><td>£30,520</td></tr><tr><td>Change In Property Value</td><td>£10,140</td><td>£19,148</td><td>£22,037</td><td>£23,359</td><td>£18,571</td><td>£93,255</td></tr><tr><td>Net Return</td><td>£15,729</td><td>£24,936</td><td>£28,036</td><td>£29,737</td><td>£25,337</td><td>£123,776</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>