<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>£22,980</td><td>£23,325</td><td>£23,675</td><td>£24,266</td><td>£24,873</td><td>£119,119</td></tr><tr><td>Total Expenses</td><td>£15,676</td><td>£15,760</td><td>£15,836</td><td>£15,937</td><td>£16,041</td><td>£79,251</td></tr><tr><td>Profit Before Tax</td><td>£7,304</td><td>£7,564</td><td>£7,838</td><td>£8,329</td><td>£8,832</td><td>£39,868</td></tr><tr><td>Profit After Tax      </td><td>£5,916</td><td>£6,127</td><td>£6,349</td><td>£6,747</td><td>£7,154</td><td>£32,293</td></tr><tr><td>Change In Property Value</td><td>£10,609</td><td>£20,033</td><td>£23,056</td><td>£24,439</td><td>£19,429</td><td>£97,566</td></tr><tr><td>Net Return</td><td>£16,525</td><td>£26,160</td><td>£29,405</td><td>£31,186</td><td>£26,584</td><td>£129,859</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>