<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>£22,632</td><td>£22,971</td><td>£23,316</td><td>£23,899</td><td>£24,496</td><td>£117,315</td></tr><tr><td>Total Expenses</td><td>£14,507</td><td>£14,554</td><td>£14,598</td><td>£14,667</td><td>£14,737</td><td>£73,063</td></tr><tr><td>Profit Before Tax</td><td>£8,125</td><td>£8,418</td><td>£8,718</td><td>£9,232</td><td>£9,759</td><td>£44,252</td></tr><tr><td>Profit After Tax      </td><td>£6,581</td><td>£6,819</td><td>£7,061</td><td>£7,478</td><td>£7,905</td><td>£35,844</td></tr><tr><td>Change In Property Value</td><td>£12,775</td><td>£20,778</td><td>£23,913</td><td>£25,348</td><td>£22,391</td><td>£105,204</td></tr><tr><td>Net Return</td><td>£19,356</td><td>£27,596</td><td>£30,975</td><td>£32,826</td><td>£30,296</td><td>£141,048</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>24%</td><td>27%</td><td>28%</td><td>26%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>