<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>£16,091</td><td>£16,169</td><td>£16,268</td><td>£16,369</td><td>£16,481</td><td>£81,378</td></tr><tr><td>Profit Before Tax</td><td>£5,809</td><td>£6,059</td><td>£6,516</td><td>£6,985</td><td>£7,573</td><td>£32,943</td></tr><tr><td>Profit After Tax      </td><td>£4,706</td><td>£4,908</td><td>£5,278</td><td>£5,658</td><td>£6,134</td><td>£26,684</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£9,268</td><td>£17,502</td><td>£20,143</td><td>£21,352</td><td>£77,264</td></tr><tr><td>Net Return</td><td>£13,704</td><td>£14,176</td><td>£22,780</td><td>£25,801</td><td>£27,486</td><td>£103,948</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>