<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>£22,764</td><td>£23,105</td><td>£23,452</td><td>£24,038</td><td>£24,639</td><td>£117,999</td></tr><tr><td>Total Expenses</td><td>£15,544</td><td>£15,628</td><td>£15,704</td><td>£15,805</td><td>£15,907</td><td>£78,588</td></tr><tr><td>Profit Before Tax</td><td>£7,220</td><td>£7,477</td><td>£7,748</td><td>£8,234</td><td>£8,732</td><td>£39,411</td></tr><tr><td>Profit After Tax      </td><td>£5,848</td><td>£6,056</td><td>£6,276</td><td>£6,669</td><td>£7,073</td><td>£31,923</td></tr><tr><td>Change In Property Value</td><td>£10,506</td><td>£19,839</td><td>£22,833</td><td>£24,203</td><td>£19,241</td><td>£96,623</td></tr><tr><td>Net Return</td><td>£16,354</td><td>£25,896</td><td>£29,109</td><td>£30,872</td><td>£26,314</td><td>£128,545</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>