<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>£22,776</td><td>£23,118</td><td>£23,464</td><td>£24,051</td><td>£24,652</td><td>£118,061</td></tr><tr><td>Total Expenses</td><td>£15,553</td><td>£15,637</td><td>£15,713</td><td>£15,814</td><td>£15,916</td><td>£78,634</td></tr><tr><td>Profit Before Tax</td><td>£7,223</td><td>£7,480</td><td>£7,751</td><td>£8,237</td><td>£8,736</td><td>£39,428</td></tr><tr><td>Profit After Tax      </td><td>£5,850</td><td>£6,059</td><td>£6,279</td><td>£6,672</td><td>£7,076</td><td>£31,936</td></tr><tr><td>Change In Property Value</td><td>£10,513</td><td>£19,853</td><td>£22,849</td><td>£24,220</td><td>£19,255</td><td>£96,689</td></tr><tr><td>Net Return</td><td>£16,364</td><td>£25,912</td><td>£29,127</td><td>£30,892</td><td>£26,331</td><td>£128,626</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>