<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>£23,256</td><td>£23,605</td><td>£23,959</td><td>£24,558</td><td>£25,172</td><td>£120,549</td></tr><tr><td>Total Expenses</td><td>£14,891</td><td>£14,939</td><td>£14,984</td><td>£15,055</td><td>£15,127</td><td>£74,995</td></tr><tr><td>Profit Before Tax</td><td>£8,365</td><td>£8,666</td><td>£8,975</td><td>£9,503</td><td>£10,045</td><td>£45,554</td></tr><tr><td>Profit After Tax      </td><td>£6,775</td><td>£7,020</td><td>£7,269</td><td>£7,698</td><td>£8,137</td><td>£36,899</td></tr><tr><td>Change In Property Value</td><td>£13,125</td><td>£21,347</td><td>£24,568</td><td>£26,042</td><td>£23,004</td><td>£108,087</td></tr><tr><td>Net Return</td><td>£19,900</td><td>£28,367</td><td>£31,838</td><td>£33,740</td><td>£31,141</td><td>£144,986</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>