<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>£23,760</td><td>£24,116</td><td>£24,719</td><td>£25,337</td><td>£26,097</td><td>£124,030</td></tr><tr><td>Total Expenses</td><td>£17,467</td><td>£17,548</td><td>£17,652</td><td>£17,757</td><td>£17,876</td><td>£88,300</td></tr><tr><td>Profit Before Tax</td><td>£6,293</td><td>£6,568</td><td>£7,068</td><td>£7,580</td><td>£8,221</td><td>£35,730</td></tr><tr><td>Profit After Tax      </td><td>£5,098</td><td>£5,320</td><td>£5,725</td><td>£6,140</td><td>£6,659</td><td>£28,942</td></tr><tr><td>Change In Property Value</td><td>£9,899</td><td>£10,195</td><td>£19,252</td><td>£22,158</td><td>£23,487</td><td>£84,991</td></tr><tr><td>Net Return</td><td>£14,996</td><td>£15,516</td><td>£24,977</td><td>£28,298</td><td>£30,147</td><td>£113,933</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>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>