<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>£21,000</td><td>£21,315</td><td>£21,848</td><td>£22,394</td><td>£23,066</td><td>£109,623</td></tr><tr><td>Total Expenses</td><td>£14,503</td><td>£14,546</td><td>£14,610</td><td>£14,675</td><td>£14,753</td><td>£73,086</td></tr><tr><td>Profit Before Tax</td><td>£6,498</td><td>£6,769</td><td>£7,238</td><td>£7,719</td><td>£8,313</td><td>£36,537</td></tr><tr><td>Profit After Tax      </td><td>£5,263</td><td>£5,483</td><td>£5,863</td><td>£6,252</td><td>£6,733</td><td>£29,595</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,868</td><td>£17,675</td><td>£20,343</td><td>£21,563</td><td>£80,948</td></tr><tr><td>Net Return</td><td>£15,763</td><td>£16,351</td><td>£23,538</td><td>£26,595</td><td>£28,297</td><td>£110,544</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>