<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>£23,100</td><td>£23,446</td><td>£23,798</td><td>£24,393</td><td>£25,003</td><td>£119,741</td></tr><tr><td>Total Expenses</td><td>£15,238</td><td>£15,323</td><td>£15,399</td><td>£15,500</td><td>£15,604</td><td>£77,064</td></tr><tr><td>Profit Before Tax</td><td>£7,862</td><td>£8,124</td><td>£8,399</td><td>£8,893</td><td>£9,399</td><td>£42,676</td></tr><tr><td>Profit After Tax      </td><td>£6,368</td><td>£6,580</td><td>£6,803</td><td>£7,203</td><td>£7,613</td><td>£34,568</td></tr><tr><td>Change In Property Value</td><td>£10,189</td><td>£19,241</td><td>£22,145</td><td>£23,473</td><td>£18,661</td><td>£93,710</td></tr><tr><td>Net Return</td><td>£16,558</td><td>£25,821</td><td>£28,948</td><td>£30,677</td><td>£26,275</td><td>£128,278</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>24%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>