<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>£21,348</td><td>£21,668</td><td>£22,210</td><td>£22,765</td><td>£23,448</td><td>£111,439</td></tr><tr><td>Total Expenses</td><td>£14,736</td><td>£14,779</td><td>£14,844</td><td>£14,911</td><td>£14,990</td><td>£74,259</td></tr><tr><td>Profit Before Tax</td><td>£6,612</td><td>£6,889</td><td>£7,366</td><td>£7,855</td><td>£8,459</td><td>£37,180</td></tr><tr><td>Profit After Tax      </td><td>£5,356</td><td>£5,580</td><td>£5,966</td><td>£6,362</td><td>£6,851</td><td>£30,116</td></tr><tr><td>Change In Property Value</td><td>£9,150</td><td>£9,425</td><td>£17,797</td><td>£20,482</td><td>£21,711</td><td>£78,565</td></tr><tr><td>Net Return</td><td>£14,506</td><td>£15,005</td><td>£23,763</td><td>£26,844</td><td>£28,563</td><td>£108,681</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>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>