<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>£22,440</td><td>£22,777</td><td>£23,118</td><td>£23,696</td><td>£24,289</td><td>£116,320</td></tr><tr><td>Total Expenses</td><td>£15,184</td><td>£15,267</td><td>£15,342</td><td>£15,442</td><td>£15,544</td><td>£76,779</td></tr><tr><td>Profit Before Tax</td><td>£7,257</td><td>£7,509</td><td>£7,776</td><td>£8,254</td><td>£8,745</td><td>£39,541</td></tr><tr><td>Profit After Tax      </td><td>£5,878</td><td>£6,083</td><td>£6,298</td><td>£6,686</td><td>£7,083</td><td>£32,028</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£19,261</td><td>£22,168</td><td>£23,498</td><td>£18,681</td><td>£93,807</td></tr><tr><td>Net Return</td><td>£16,078</td><td>£25,344</td><td>£28,466</td><td>£30,184</td><td>£25,764</td><td>£125,835</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>