<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>£22,752</td><td>£23,093</td><td>£23,440</td><td>£24,026</td><td>£24,626</td><td>£117,937</td></tr><tr><td>Total Expenses</td><td>£15,535</td><td>£15,619</td><td>£15,695</td><td>£15,795</td><td>£15,898</td><td>£78,541</td></tr><tr><td>Profit Before Tax</td><td>£7,217</td><td>£7,474</td><td>£7,745</td><td>£8,231</td><td>£8,729</td><td>£39,396</td></tr><tr><td>Profit After Tax      </td><td>£5,846</td><td>£6,054</td><td>£6,274</td><td>£6,667</td><td>£7,070</td><td>£31,911</td></tr><tr><td>Change In Property Value</td><td>£10,499</td><td>£19,825</td><td>£22,816</td><td>£24,185</td><td>£19,227</td><td>£96,552</td></tr><tr><td>Net Return</td><td>£16,344</td><td>£25,879</td><td>£29,090</td><td>£30,852</td><td>£26,298</td><td>£128,463</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>