<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>£25,284</td><td>£25,790</td><td>£26,305</td><td>£26,963</td><td>£27,637</td><td>£131,979</td></tr><tr><td>Total Expenses</td><td>£15,738</td><td>£15,801</td><td>£15,862</td><td>£15,939</td><td>£16,017</td><td>£79,356</td></tr><tr><td>Profit Before Tax</td><td>£9,546</td><td>£9,989</td><td>£10,443</td><td>£11,024</td><td>£11,620</td><td>£52,624</td></tr><tr><td>Profit After Tax      </td><td>£7,733</td><td>£8,091</td><td>£8,459</td><td>£8,930</td><td>£9,413</td><td>£42,625</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£20,343</td><td>£25,632</td><td>£27,169</td><td>£24,000</td><td>£108,993</td></tr><tr><td>Net Return</td><td>£19,583</td><td>£28,434</td><td>£34,090</td><td>£36,099</td><td>£33,412</td><td>£151,618</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>22%</td><td>26%</td><td>28%</td><td>26%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>