<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>£23,040</td><td>£23,386</td><td>£23,736</td><td>£24,330</td><td>£24,938</td><td>£119,430</td></tr><tr><td>Total Expenses</td><td>£15,533</td><td>£15,618</td><td>£15,694</td><td>£15,795</td><td>£15,898</td><td>£78,538</td></tr><tr><td>Profit Before Tax</td><td>£7,507</td><td>£7,768</td><td>£8,043</td><td>£8,535</td><td>£9,040</td><td>£40,892</td></tr><tr><td>Profit After Tax      </td><td>£6,081</td><td>£6,292</td><td>£6,515</td><td>£6,913</td><td>£7,322</td><td>£33,123</td></tr><tr><td>Change In Property Value</td><td>£10,470</td><td>£19,771</td><td>£22,754</td><td>£24,120</td><td>£19,175</td><td>£96,290</td></tr><tr><td>Net Return</td><td>£16,551</td><td>£26,063</td><td>£29,269</td><td>£31,033</td><td>£26,497</td><td>£129,413</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>