<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>£23,412</td><td>£23,763</td><td>£24,120</td><td>£24,723</td><td>£25,341</td><td>£121,358</td></tr><tr><td>Total Expenses</td><td>£15,931</td><td>£16,017</td><td>£16,093</td><td>£16,195</td><td>£16,300</td><td>£80,536</td></tr><tr><td>Profit Before Tax</td><td>£7,481</td><td>£7,747</td><td>£8,026</td><td>£8,527</td><td>£9,041</td><td>£40,822</td></tr><tr><td>Profit After Tax      </td><td>£6,059</td><td>£6,275</td><td>£6,501</td><td>£6,907</td><td>£7,323</td><td>£33,066</td></tr><tr><td>Change In Property Value</td><td>£10,807</td><td>£20,407</td><td>£23,486</td><td>£24,895</td><td>£19,792</td><td>£99,387</td></tr><tr><td>Net Return</td><td>£16,866</td><td>£26,682</td><td>£29,988</td><td>£31,803</td><td>£27,115</td><td>£132,453</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>