<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>£21,900</td><td>£22,228</td><td>£22,784</td><td>£23,354</td><td>£24,054</td><td>£114,321</td></tr><tr><td>Total Expenses</td><td>£16,093</td><td>£16,171</td><td>£16,270</td><td>£16,371</td><td>£16,483</td><td>£81,388</td></tr><tr><td>Profit Before Tax</td><td>£5,808</td><td>£6,057</td><td>£6,514</td><td>£6,983</td><td>£7,571</td><td>£32,933</td></tr><tr><td>Profit After Tax      </td><td>£4,704</td><td>£4,906</td><td>£5,277</td><td>£5,656</td><td>£6,133</td><td>£26,676</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£13,704</td><td>£14,176</td><td>£22,781</td><td>£25,803</td><td>£27,488</td><td>£103,952</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>