<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>£24,768</td><td>£25,140</td><td>£25,517</td><td>£26,155</td><td>£26,808</td><td>£128,387</td></tr><tr><td>Total Expenses</td><td>£17,186</td><td>£17,273</td><td>£17,352</td><td>£17,457</td><td>£17,565</td><td>£86,834</td></tr><tr><td>Profit Before Tax</td><td>£7,582</td><td>£7,866</td><td>£8,165</td><td>£8,697</td><td>£9,243</td><td>£41,553</td></tr><tr><td>Profit After Tax      </td><td>£6,141</td><td>£6,372</td><td>£6,614</td><td>£7,045</td><td>£7,487</td><td>£33,658</td></tr><tr><td>Change In Property Value</td><td>£9,875</td><td>£18,219</td><td>£23,270</td><td>£26,782</td><td>£18,926</td><td>£97,072</td></tr><tr><td>Net Return</td><td>£16,016</td><td>£24,591</td><td>£29,884</td><td>£33,827</td><td>£26,413</td><td>£130,731</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>103%</td></tr></tbody></table></div></div></template></turbo-stream>