<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>£23,448</td><td>£23,800</td><td>£24,395</td><td>£25,005</td><td>£25,755</td><td>£122,402</td></tr><tr><td>Total Expenses</td><td>£16,136</td><td>£16,183</td><td>£16,253</td><td>£16,325</td><td>£16,410</td><td>£81,307</td></tr><tr><td>Profit Before Tax</td><td>£7,312</td><td>£7,617</td><td>£8,142</td><td>£8,680</td><td>£9,344</td><td>£41,095</td></tr><tr><td>Profit After Tax      </td><td>£5,923</td><td>£6,170</td><td>£6,595</td><td>£7,031</td><td>£7,569</td><td>£33,287</td></tr><tr><td>Change In Property Value</td><td>£11,725</td><td>£12,135</td><td>£19,737</td><td>£22,716</td><td>£24,079</td><td>£90,392</td></tr><tr><td>Net Return</td><td>£17,648</td><td>£18,305</td><td>£26,332</td><td>£29,746</td><td>£31,648</td><td>£123,679</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>