<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>£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>£14,263</td><td>£14,753</td><td>£23,368</td><td>£26,399</td><td>£28,089</td><td>£106,872</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>