<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>£25,704</td><td>£26,218</td><td>£26,874</td><td>£27,545</td><td>£131,541</td></tr><tr><td>Total Expenses</td><td>£15,781</td><td>£15,882</td><td>£15,974</td><td>£16,081</td><td>£16,191</td><td>£79,910</td></tr><tr><td>Profit Before Tax</td><td>£9,419</td><td>£9,822</td><td>£10,244</td><td>£10,792</td><td>£11,354</td><td>£51,631</td></tr><tr><td>Profit After Tax      </td><td>£7,629</td><td>£7,956</td><td>£8,298</td><td>£8,742</td><td>£9,197</td><td>£41,821</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£18,025</td><td>£22,712</td><td>£24,074</td><td>£21,266</td><td>£96,576</td></tr><tr><td>Net Return</td><td>£18,129</td><td>£25,981</td><td>£31,009</td><td>£32,816</td><td>£30,462</td><td>£138,398</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>21%</td><td>25%</td><td>26%</td><td>24%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>