<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>£15,494</td><td>£15,543</td><td>£15,591</td><td>£15,664</td><td>£15,739</td><td>£78,031</td></tr><tr><td>Profit Before Tax</td><td>£8,962</td><td>£9,280</td><td>£9,605</td><td>£10,161</td><td>£10,731</td><td>£48,739</td></tr><tr><td>Profit After Tax      </td><td>£7,259</td><td>£7,517</td><td>£7,780</td><td>£8,230</td><td>£8,693</td><td>£39,479</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>£17,009</td><td>£25,505</td><td>£30,755</td><td>£34,673</td><td>£27,379</td><td>£135,322</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>