<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>£22,884</td><td>£23,227</td><td>£23,576</td><td>£24,165</td><td>£24,769</td><td>£118,621</td></tr><tr><td>Total Expenses</td><td>£16,032</td><td>£16,117</td><td>£16,192</td><td>£16,293</td><td>£16,396</td><td>£81,031</td></tr><tr><td>Profit Before Tax</td><td>£6,852</td><td>£7,111</td><td>£7,383</td><td>£7,872</td><td>£8,373</td><td>£37,590</td></tr><tr><td>Profit After Tax      </td><td>£5,550</td><td>£5,760</td><td>£5,980</td><td>£6,376</td><td>£6,782</td><td>£30,448</td></tr><tr><td>Change In Property Value</td><td>£9,125</td><td>£16,836</td><td>£21,503</td><td>£24,748</td><td>£17,488</td><td>£89,700</td></tr><tr><td>Net Return</td><td>£14,675</td><td>£22,595</td><td>£27,483</td><td>£31,124</td><td>£24,271</td><td>£120,148</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>24%</td><td>27%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>