<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>£22,752</td><td>£23,093</td><td>£23,440</td><td>£24,026</td><td>£24,626</td><td>£117,937</td></tr><tr><td>Total Expenses</td><td>£15,536</td><td>£15,621</td><td>£15,696</td><td>£15,797</td><td>£15,899</td><td>£78,549</td></tr><tr><td>Profit Before Tax</td><td>£7,216</td><td>£7,473</td><td>£7,743</td><td>£8,229</td><td>£8,727</td><td>£39,388</td></tr><tr><td>Profit After Tax      </td><td>£5,845</td><td>£6,053</td><td>£6,272</td><td>£6,666</td><td>£7,069</td><td>£31,904</td></tr><tr><td>Change In Property Value</td><td>£12,250</td><td>£19,924</td><td>£22,930</td><td>£24,306</td><td>£21,471</td><td>£100,881</td></tr><tr><td>Net Return</td><td>£18,095</td><td>£25,977</td><td>£29,203</td><td>£30,972</td><td>£28,539</td><td>£132,785</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>26%</td><td>28%</td><td>26%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>