<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>£23,724</td><td>£24,080</td><td>£24,441</td><td>£25,052</td><td>£25,678</td><td>£122,975</td></tr><tr><td>Total Expenses</td><td>£16,116</td><td>£16,202</td><td>£16,279</td><td>£16,382</td><td>£16,487</td><td>£81,466</td></tr><tr><td>Profit Before Tax</td><td>£7,608</td><td>£7,878</td><td>£8,162</td><td>£8,670</td><td>£9,191</td><td>£41,509</td></tr><tr><td>Profit After Tax      </td><td>£6,162</td><td>£6,381</td><td>£6,611</td><td>£7,023</td><td>£7,445</td><td>£33,622</td></tr><tr><td>Change In Property Value</td><td>£5,475</td><td>£12,967</td><td>£17,255</td><td>£20,035</td><td>£14,726</td><td>£70,457</td></tr><tr><td>Net Return</td><td>£11,637</td><td>£19,348</td><td>£23,866</td><td>£27,058</td><td>£22,170</td><td>£104,079</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>10%</td><td>17%</td><td>21%</td><td>23%</td><td>19%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>