<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>£23,760</td><td>£24,235</td><td>£24,720</td><td>£25,338</td><td>£25,971</td><td>£124,024</td></tr><tr><td>Total Expenses</td><td>£14,459</td><td>£14,519</td><td>£14,578</td><td>£14,650</td><td>£14,724</td><td>£72,930</td></tr><tr><td>Profit Before Tax</td><td>£9,301</td><td>£9,716</td><td>£10,142</td><td>£10,688</td><td>£11,247</td><td>£51,095</td></tr><tr><td>Profit After Tax      </td><td>£7,534</td><td>£7,870</td><td>£8,215</td><td>£8,657</td><td>£9,110</td><td>£41,387</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£18,540</td><td>£23,360</td><td>£24,762</td><td>£21,873</td><td>£99,336</td></tr><tr><td>Net Return</td><td>£18,334</td><td>£26,410</td><td>£31,576</td><td>£33,419</td><td>£30,983</td><td>£140,722</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>26%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>