<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>£22,920</td><td>£23,264</td><td>£23,613</td><td>£24,203</td><td>£24,808</td><td>£118,808</td></tr><tr><td>Total Expenses</td><td>£15,637</td><td>£15,721</td><td>£15,797</td><td>£15,898</td><td>£16,001</td><td>£79,055</td></tr><tr><td>Profit Before Tax</td><td>£7,283</td><td>£7,543</td><td>£7,816</td><td>£8,305</td><td>£8,807</td><td>£39,753</td></tr><tr><td>Profit After Tax      </td><td>£5,899</td><td>£6,109</td><td>£6,331</td><td>£6,727</td><td>£7,134</td><td>£32,200</td></tr><tr><td>Change In Property Value</td><td>£10,578</td><td>£19,975</td><td>£22,989</td><td>£24,369</td><td>£19,373</td><td>£97,283</td></tr><tr><td>Net Return</td><td>£16,477</td><td>£26,084</td><td>£29,320</td><td>£31,096</td><td>£26,507</td><td>£129,484</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>