<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>£25,500</td><td>£25,883</td><td>£26,271</td><td>£26,928</td><td>£27,601</td><td>£132,181</td></tr><tr><td>Total Expenses</td><td>£16,724</td><td>£16,775</td><td>£16,824</td><td>£16,900</td><td>£16,978</td><td>£84,202</td></tr><tr><td>Profit Before Tax</td><td>£8,776</td><td>£9,107</td><td>£9,447</td><td>£10,027</td><td>£10,622</td><td>£47,979</td></tr><tr><td>Profit After Tax      </td><td>£7,108</td><td>£7,377</td><td>£7,652</td><td>£8,122</td><td>£8,604</td><td>£38,863</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£17,340</td><td>£22,542</td><td>£23,669</td><td>£17,397</td><td>£89,448</td></tr><tr><td>Net Return</td><td>£15,608</td><td>£24,717</td><td>£30,194</td><td>£31,791</td><td>£26,001</td><td>£128,311</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>19%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>