<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>£24,000</td><td>£24,360</td><td>£24,969</td><td>£25,593</td><td>£26,361</td><td>£125,283</td></tr><tr><td>Total Expenses</td><td>£17,096</td><td>£17,178</td><td>£17,282</td><td>£17,388</td><td>£17,508</td><td>£86,452</td></tr><tr><td>Profit Before Tax</td><td>£6,904</td><td>£7,182</td><td>£7,687</td><td>£8,205</td><td>£8,853</td><td>£38,832</td></tr><tr><td>Profit After Tax      </td><td>£5,592</td><td>£5,817</td><td>£6,227</td><td>£6,646</td><td>£7,171</td><td>£31,454</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,888</td><td>£18,672</td><td>£21,490</td><td>£22,779</td><td>£82,428</td></tr><tr><td>Net Return</td><td>£15,192</td><td>£15,705</td><td>£24,898</td><td>£28,136</td><td>£29,950</td><td>£113,882</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>