<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>£23,400</td><td>£23,751</td><td>£24,345</td><td>£24,953</td><td>£25,702</td><td>£122,151</td></tr><tr><td>Total Expenses</td><td>£17,232</td><td>£17,313</td><td>£17,416</td><td>£17,521</td><td>£17,638</td><td>£87,120</td></tr><tr><td>Profit Before Tax</td><td>£6,168</td><td>£6,438</td><td>£6,929</td><td>£7,433</td><td>£8,064</td><td>£35,031</td></tr><tr><td>Profit After Tax      </td><td>£4,996</td><td>£5,214</td><td>£5,612</td><td>£6,021</td><td>£6,532</td><td>£28,375</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£10,041</td><td>£18,961</td><td>£21,822</td><td>£23,131</td><td>£83,703</td></tr><tr><td>Net Return</td><td>£14,744</td><td>£15,255</td><td>£24,573</td><td>£27,843</td><td>£29,663</td><td>£112,078</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>