<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>£22,428</td><td>£22,764</td><td>£23,106</td><td>£23,684</td><td>£24,276</td><td>£116,257</td></tr><tr><td>Total Expenses</td><td>£15,343</td><td>£15,427</td><td>£15,502</td><td>£15,602</td><td>£15,703</td><td>£77,577</td></tr><tr><td>Profit Before Tax</td><td>£7,085</td><td>£7,338</td><td>£7,604</td><td>£8,082</td><td>£8,572</td><td>£38,681</td></tr><tr><td>Profit After Tax      </td><td>£5,739</td><td>£5,943</td><td>£6,159</td><td>£6,546</td><td>£6,943</td><td>£31,331</td></tr><tr><td>Change In Property Value</td><td>£10,350</td><td>£19,544</td><td>£22,494</td><td>£23,843</td><td>£18,955</td><td>£95,187</td></tr><tr><td>Net Return</td><td>£16,089</td><td>£25,488</td><td>£28,653</td><td>£30,390</td><td>£25,899</td><td>£126,518</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>