<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>£23,004</td><td>£23,349</td><td>£23,699</td><td>£24,292</td><td>£24,899</td><td>£119,243</td></tr><tr><td>Total Expenses</td><td>£15,513</td><td>£15,598</td><td>£15,674</td><td>£15,775</td><td>£15,878</td><td>£78,439</td></tr><tr><td>Profit Before Tax</td><td>£7,491</td><td>£7,751</td><td>£8,025</td><td>£8,517</td><td>£9,021</td><td>£40,805</td></tr><tr><td>Profit After Tax      </td><td>£6,067</td><td>£6,278</td><td>£6,501</td><td>£6,899</td><td>£7,307</td><td>£33,052</td></tr><tr><td>Change In Property Value</td><td>£10,455</td><td>£19,743</td><td>£22,722</td><td>£24,085</td><td>£19,148</td><td>£96,152</td></tr><tr><td>Net Return</td><td>£16,522</td><td>£26,021</td><td>£29,222</td><td>£30,984</td><td>£26,454</td><td>£129,204</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>