<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>£22,884</td><td>£23,227</td><td>£23,576</td><td>£24,165</td><td>£24,769</td><td>£118,621</td></tr><tr><td>Total Expenses</td><td>£15,614</td><td>£15,698</td><td>£15,774</td><td>£15,875</td><td>£15,978</td><td>£78,939</td></tr><tr><td>Profit Before Tax</td><td>£7,270</td><td>£7,529</td><td>£7,802</td><td>£8,290</td><td>£8,791</td><td>£39,682</td></tr><tr><td>Profit After Tax      </td><td>£5,889</td><td>£6,098</td><td>£6,319</td><td>£6,715</td><td>£7,121</td><td>£32,142</td></tr><tr><td>Change In Property Value</td><td>£10,560</td><td>£19,941</td><td>£22,950</td><td>£24,327</td><td>£19,340</td><td>£97,118</td></tr><tr><td>Net Return</td><td>£16,449</td><td>£26,039</td><td>£29,269</td><td>£31,042</td><td>£26,461</td><td>£129,260</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>