<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>£24,900</td><td>£25,274</td><td>£25,653</td><td>£26,294</td><td>£26,951</td><td>£129,071</td></tr><tr><td>Total Expenses</td><td>£16,343</td><td>£16,392</td><td>£16,441</td><td>£16,515</td><td>£16,592</td><td>£82,283</td></tr><tr><td>Profit Before Tax</td><td>£8,557</td><td>£8,881</td><td>£9,212</td><td>£9,779</td><td>£10,360</td><td>£46,789</td></tr><tr><td>Profit After Tax      </td><td>£6,931</td><td>£7,194</td><td>£7,462</td><td>£7,921</td><td>£8,391</td><td>£37,899</td></tr><tr><td>Change In Property Value</td><td>£8,300</td><td>£16,932</td><td>£22,012</td><td>£23,112</td><td>£16,987</td><td>£87,343</td></tr><tr><td>Net Return</td><td>£15,231</td><td>£24,126</td><td>£29,473</td><td>£31,033</td><td>£25,379</td><td>£125,242</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>28%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>19%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>