<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>£22,260</td><td>£22,594</td><td>£22,933</td><td>£23,506</td><td>£24,094</td><td>£115,387</td></tr><tr><td>Total Expenses</td><td>£15,777</td><td>£15,860</td><td>£15,935</td><td>£16,034</td><td>£16,136</td><td>£79,742</td></tr><tr><td>Profit Before Tax</td><td>£6,483</td><td>£6,734</td><td>£6,998</td><td>£7,472</td><td>£7,958</td><td>£35,645</td></tr><tr><td>Profit After Tax      </td><td>£5,251</td><td>£5,454</td><td>£5,668</td><td>£6,052</td><td>£6,446</td><td>£28,872</td></tr><tr><td>Change In Property Value</td><td>£10,770</td><td>£20,337</td><td>£23,406</td><td>£24,811</td><td>£19,725</td><td>£99,049</td></tr><tr><td>Net Return</td><td>£16,021</td><td>£25,792</td><td>£29,075</td><td>£30,863</td><td>£26,171</td><td>£127,921</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>