<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>£21,756</td><td>£22,082</td><td>£22,634</td><td>£23,200</td><td>£23,896</td><td>£113,569</td></tr><tr><td>Total Expenses</td><td>£15,372</td><td>£15,416</td><td>£15,482</td><td>£15,549</td><td>£15,629</td><td>£77,448</td></tr><tr><td>Profit Before Tax</td><td>£6,384</td><td>£6,667</td><td>£7,153</td><td>£7,651</td><td>£8,267</td><td>£36,122</td></tr><tr><td>Profit After Tax      </td><td>£5,171</td><td>£5,400</td><td>£5,794</td><td>£6,197</td><td>£6,696</td><td>£29,258</td></tr><tr><td>Change In Property Value</td><td>£11,200</td><td>£11,592</td><td>£18,854</td><td>£21,699</td><td>£23,001</td><td>£86,345</td></tr><tr><td>Net Return</td><td>£16,371</td><td>£16,992</td><td>£24,647</td><td>£27,896</td><td>£29,697</td><td>£115,603</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>16%</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>