<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>£23,448</td><td>£23,800</td><td>£24,157</td><td>£24,761</td><td>£25,380</td><td>£121,545</td></tr><tr><td>Total Expenses</td><td>£14,875</td><td>£14,923</td><td>£14,969</td><td>£15,040</td><td>£15,112</td><td>£74,919</td></tr><tr><td>Profit Before Tax</td><td>£8,573</td><td>£8,877</td><td>£9,188</td><td>£9,721</td><td>£10,267</td><td>£46,626</td></tr><tr><td>Profit After Tax      </td><td>£6,944</td><td>£7,190</td><td>£7,442</td><td>£7,874</td><td>£8,317</td><td>£37,767</td></tr><tr><td>Change In Property Value</td><td>£9,348</td><td>£17,246</td><td>£22,027</td><td>£25,352</td><td>£17,915</td><td>£91,888</td></tr><tr><td>Net Return</td><td>£16,292</td><td>£24,437</td><td>£29,470</td><td>£33,226</td><td>£26,232</td><td>£129,655</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>109%</td></tr></tbody></table></div></div></template></turbo-stream>