<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>£25,020</td><td>£25,395</td><td>£25,776</td><td>£26,421</td><td>£27,081</td><td>£129,693</td></tr><tr><td>Total Expenses</td><td>£15,840</td><td>£15,890</td><td>£15,938</td><td>£16,013</td><td>£16,090</td><td>£79,771</td></tr><tr><td>Profit Before Tax</td><td>£9,180</td><td>£9,505</td><td>£9,838</td><td>£10,408</td><td>£10,991</td><td>£49,923</td></tr><tr><td>Profit After Tax      </td><td>£7,436</td><td>£7,699</td><td>£7,969</td><td>£8,430</td><td>£8,903</td><td>£40,437</td></tr><tr><td>Change In Property Value</td><td>£9,975</td><td>£18,404</td><td>£23,506</td><td>£27,053</td><td>£19,118</td><td>£98,055</td></tr><tr><td>Net Return</td><td>£17,411</td><td>£26,103</td><td>£31,475</td><td>£35,483</td><td>£28,020</td><td>£138,493</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>20%</td><td>25%</td><td>28%</td><td>22%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>