<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>£23,400</td><td>£23,751</td><td>£24,107</td><td>£24,710</td><td>£25,328</td><td>£121,296</td></tr><tr><td>Total Expenses</td><td>£15,921</td><td>£16,006</td><td>£16,083</td><td>£16,185</td><td>£16,290</td><td>£80,486</td></tr><tr><td>Profit Before Tax</td><td>£7,479</td><td>£7,745</td><td>£8,024</td><td>£8,525</td><td>£9,038</td><td>£40,810</td></tr><tr><td>Profit After Tax      </td><td>£6,058</td><td>£6,273</td><td>£6,500</td><td>£6,905</td><td>£7,321</td><td>£33,056</td></tr><tr><td>Change In Property Value</td><td>£10,799</td><td>£20,391</td><td>£23,468</td><td>£24,876</td><td>£19,777</td><td>£99,311</td></tr><tr><td>Net Return</td><td>£16,856</td><td>£26,664</td><td>£29,968</td><td>£31,782</td><td>£27,098</td><td>£132,367</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>