<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>£25,200</td><td>£25,578</td><td>£25,962</td><td>£26,611</td><td>£27,276</td><td>£130,626</td></tr><tr><td>Total Expenses</td><td>£17,499</td><td>£17,549</td><td>£17,598</td><td>£17,673</td><td>£17,750</td><td>£88,069</td></tr><tr><td>Profit Before Tax</td><td>£7,701</td><td>£8,029</td><td>£8,364</td><td>£8,938</td><td>£9,526</td><td>£42,558</td></tr><tr><td>Profit After Tax      </td><td>£6,238</td><td>£6,503</td><td>£6,775</td><td>£7,240</td><td>£7,716</td><td>£34,472</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£18,360</td><td>£23,868</td><td>£25,061</td><td>£18,420</td><td>£94,710</td></tr><tr><td>Net Return</td><td>£15,238</td><td>£24,863</td><td>£30,643</td><td>£32,301</td><td>£26,136</td><td>£129,181</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>22%</td><td>18%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>