<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>£22,332</td><td>£22,667</td><td>£23,007</td><td>£23,582</td><td>£24,172</td><td>£115,760</td></tr><tr><td>Total Expenses</td><td>£15,290</td><td>£15,374</td><td>£15,449</td><td>£15,548</td><td>£15,650</td><td>£77,310</td></tr><tr><td>Profit Before Tax</td><td>£7,042</td><td>£7,293</td><td>£7,558</td><td>£8,034</td><td>£8,522</td><td>£38,450</td></tr><tr><td>Profit After Tax      </td><td>£5,704</td><td>£5,908</td><td>£6,122</td><td>£6,508</td><td>£6,903</td><td>£31,144</td></tr><tr><td>Change In Property Value</td><td>£10,310</td><td>£19,468</td><td>£22,406</td><td>£23,750</td><td>£18,881</td><td>£94,814</td></tr><tr><td>Net Return</td><td>£16,013</td><td>£25,375</td><td>£28,528</td><td>£30,258</td><td>£25,784</td><td>£125,958</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>