<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>£23,016</td><td>£23,361</td><td>£23,712</td><td>£24,304</td><td>£24,912</td><td>£119,305</td></tr><tr><td>Total Expenses</td><td>£15,695</td><td>£15,779</td><td>£15,855</td><td>£15,956</td><td>£16,060</td><td>£79,346</td></tr><tr><td>Profit Before Tax</td><td>£7,321</td><td>£7,582</td><td>£7,856</td><td>£8,348</td><td>£8,852</td><td>£39,960</td></tr><tr><td>Profit After Tax      </td><td>£5,930</td><td>£6,141</td><td>£6,364</td><td>£6,762</td><td>£7,170</td><td>£32,367</td></tr><tr><td>Change In Property Value</td><td>£10,623</td><td>£20,060</td><td>£23,087</td><td>£24,472</td><td>£19,455</td><td>£97,697</td></tr><tr><td>Net Return</td><td>£16,553</td><td>£26,201</td><td>£29,451</td><td>£31,234</td><td>£26,626</td><td>£130,065</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>