<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>£15,571</td><td>£15,656</td><td>£15,732</td><td>£15,833</td><td>£15,937</td><td>£78,730</td></tr><tr><td>Profit Before Tax</td><td>£7,529</td><td>£7,791</td><td>£8,066</td><td>£8,560</td><td>£9,066</td><td>£41,011</td></tr><tr><td>Profit After Tax      </td><td>£6,098</td><td>£6,310</td><td>£6,534</td><td>£6,933</td><td>£7,343</td><td>£33,219</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£19,828</td><td>£22,820</td><td>£24,189</td><td>£19,230</td><td>£96,566</td></tr><tr><td>Net Return</td><td>£16,598</td><td>£26,138</td><td>£29,353</td><td>£31,122</td><td>£26,574</td><td>£129,785</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>26%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>