<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>£24,960</td><td>£25,334</td><td>£25,714</td><td>£26,357</td><td>£27,016</td><td>£129,382</td></tr><tr><td>Total Expenses</td><td>£15,802</td><td>£15,852</td><td>£15,900</td><td>£15,975</td><td>£16,051</td><td>£79,579</td></tr><tr><td>Profit Before Tax</td><td>£9,158</td><td>£9,483</td><td>£9,815</td><td>£10,383</td><td>£10,965</td><td>£49,803</td></tr><tr><td>Profit After Tax      </td><td>£7,418</td><td>£7,681</td><td>£7,950</td><td>£8,410</td><td>£8,882</td><td>£40,341</td></tr><tr><td>Change In Property Value</td><td>£9,950</td><td>£18,358</td><td>£23,447</td><td>£26,985</td><td>£19,070</td><td>£97,810</td></tr><tr><td>Net Return</td><td>£17,368</td><td>£26,039</td><td>£31,397</td><td>£35,395</td><td>£27,951</td><td>£138,150</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>