<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>£24,456</td><td>£24,823</td><td>£25,195</td><td>£25,825</td><td>£26,471</td><td>£126,770</td></tr><tr><td>Total Expenses</td><td>£16,994</td><td>£17,081</td><td>£17,159</td><td>£17,264</td><td>£17,371</td><td>£85,868</td></tr><tr><td>Profit Before Tax</td><td>£7,462</td><td>£7,742</td><td>£8,036</td><td>£8,561</td><td>£9,100</td><td>£40,902</td></tr><tr><td>Profit After Tax      </td><td>£6,044</td><td>£6,271</td><td>£6,509</td><td>£6,935</td><td>£7,371</td><td>£33,131</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£17,989</td><td>£22,976</td><td>£26,443</td><td>£18,686</td><td>£95,844</td></tr><tr><td>Net Return</td><td>£15,794</td><td>£24,260</td><td>£29,485</td><td>£33,378</td><td>£26,057</td><td>£128,974</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>13%</td><td>19%</td><td>24%</td><td>27%</td><td>21%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>