<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>£23,244</td><td>£23,593</td><td>£23,947</td><td>£24,545</td><td>£25,159</td><td>£120,487</td></tr><tr><td>Total Expenses</td><td>£16,388</td><td>£16,473</td><td>£16,550</td><td>£16,651</td><td>£16,755</td><td>£82,818</td></tr><tr><td>Profit Before Tax</td><td>£6,856</td><td>£7,119</td><td>£7,397</td><td>£7,894</td><td>£8,403</td><td>£37,669</td></tr><tr><td>Profit After Tax      </td><td>£5,553</td><td>£5,767</td><td>£5,991</td><td>£6,394</td><td>£6,807</td><td>£30,512</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>£16,802</td><td>£27,008</td><td>£30,438</td><td>£32,307</td><td>£27,408</td><td>£133,962</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>