<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>£23,556</td><td>£23,909</td><td>£24,268</td><td>£24,875</td><td>£25,497</td><td>£122,105</td></tr><tr><td>Total Expenses</td><td>£16,581</td><td>£16,666</td><td>£16,743</td><td>£16,845</td><td>£16,950</td><td>£83,784</td></tr><tr><td>Profit Before Tax</td><td>£6,975</td><td>£7,243</td><td>£7,525</td><td>£8,029</td><td>£8,546</td><td>£38,320</td></tr><tr><td>Profit After Tax      </td><td>£5,650</td><td>£5,867</td><td>£6,095</td><td>£6,504</td><td>£6,923</td><td>£31,039</td></tr><tr><td>Change In Property Value</td><td>£11,399</td><td>£21,524</td><td>£24,772</td><td>£26,259</td><td>£20,876</td><td>£104,830</td></tr><tr><td>Net Return</td><td>£17,049</td><td>£27,391</td><td>£30,868</td><td>£32,763</td><td>£27,798</td><td>£135,869</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>26%</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>