<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>£15,923</td><td>£16,008</td><td>£16,085</td><td>£16,187</td><td>£16,291</td><td>£80,493</td></tr><tr><td>Profit Before Tax</td><td>£7,477</td><td>£7,743</td><td>£8,023</td><td>£8,523</td><td>£9,037</td><td>£40,803</td></tr><tr><td>Profit After Tax      </td><td>£6,057</td><td>£6,272</td><td>£6,498</td><td>£6,904</td><td>£7,320</td><td>£33,050</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£20,394</td><td>£23,471</td><td>£24,880</td><td>£19,779</td><td>£99,324</td></tr><tr><td>Net Return</td><td>£16,856</td><td>£26,666</td><td>£29,970</td><td>£31,783</td><td>£27,099</td><td>£132,374</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>