<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>£24,396</td><td>£24,762</td><td>£25,133</td><td>£25,762</td><td>£26,406</td><td>£126,459</td></tr><tr><td>Total Expenses</td><td>£15,810</td><td>£15,859</td><td>£15,906</td><td>£15,979</td><td>£16,054</td><td>£79,608</td></tr><tr><td>Profit Before Tax</td><td>£8,586</td><td>£8,903</td><td>£9,227</td><td>£9,782</td><td>£10,351</td><td>£46,851</td></tr><tr><td>Profit After Tax      </td><td>£6,955</td><td>£7,212</td><td>£7,474</td><td>£7,924</td><td>£8,385</td><td>£37,949</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£18,450</td><td>£23,565</td><td>£27,121</td><td>£19,165</td><td>£98,301</td></tr><tr><td>Net Return</td><td>£16,955</td><td>£25,662</td><td>£31,039</td><td>£35,045</td><td>£27,550</td><td>£136,250</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>27%</td><td>21%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>