<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>£22,191</td><td>£22,746</td><td>£23,315</td><td>£23,897</td><td>£113,905</td></tr><tr><td>Total Expenses</td><td>£16,165</td><td>£16,220</td><td>£16,286</td><td>£16,354</td><td>£16,423</td><td>£81,449</td></tr><tr><td>Profit Before Tax</td><td>£5,591</td><td>£5,971</td><td>£6,460</td><td>£6,960</td><td>£7,474</td><td>£32,456</td></tr><tr><td>Profit After Tax      </td><td>£4,529</td><td>£4,837</td><td>£5,232</td><td>£5,638</td><td>£6,054</td><td>£26,289</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£10,506</td><td>£18,035</td><td>£22,724</td><td>£24,088</td><td>£85,554</td></tr><tr><td>Net Return</td><td>£14,729</td><td>£15,343</td><td>£23,268</td><td>£28,362</td><td>£30,142</td><td>£111,843</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>21%</td><td>26%</td><td>27%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>