<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>£23,616</td><td>£23,970</td><td>£24,330</td><td>£24,938</td><td>£25,561</td><td>£122,416</td></tr><tr><td>Total Expenses</td><td>£16,426</td><td>£16,511</td><td>£16,588</td><td>£16,691</td><td>£16,796</td><td>£83,011</td></tr><tr><td>Profit Before Tax</td><td>£7,190</td><td>£7,459</td><td>£7,742</td><td>£8,247</td><td>£8,766</td><td>£39,405</td></tr><tr><td>Profit After Tax      </td><td>£5,824</td><td>£6,042</td><td>£6,271</td><td>£6,680</td><td>£7,100</td><td>£31,918</td></tr><tr><td>Change In Property Value</td><td>£11,249</td><td>£21,241</td><td>£24,446</td><td>£25,913</td><td>£20,601</td><td>£103,450</td></tr><tr><td>Net Return</td><td>£17,073</td><td>£27,283</td><td>£30,717</td><td>£32,594</td><td>£27,701</td><td>£135,368</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>