<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>£23,917</td><td>£24,515</td><td>£25,128</td><td>£25,756</td><td>£122,764</td></tr><tr><td>Total Expenses</td><td>£16,731</td><td>£16,789</td><td>£16,860</td><td>£16,932</td><td>£17,006</td><td>£84,318</td></tr><tr><td>Profit Before Tax</td><td>£6,717</td><td>£7,128</td><td>£7,655</td><td>£8,196</td><td>£8,750</td><td>£38,445</td></tr><tr><td>Profit After Tax      </td><td>£5,441</td><td>£5,773</td><td>£6,200</td><td>£6,638</td><td>£7,088</td><td>£31,141</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£18,566</td><td>£23,393</td><td>£24,796</td><td>£88,070</td></tr><tr><td>Net Return</td><td>£15,941</td><td>£16,588</td><td>£24,766</td><td>£30,031</td><td>£31,884</td><td>£119,211</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>