<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>£21,240</td><td>£21,665</td><td>£22,098</td><td>£22,651</td><td>£23,217</td><td>£110,870</td></tr><tr><td>Total Expenses</td><td>£13,616</td><td>£13,708</td><td>£13,792</td><td>£13,890</td><td>£13,989</td><td>£68,994</td></tr><tr><td>Profit Before Tax</td><td>£7,624</td><td>£7,957</td><td>£8,306</td><td>£8,761</td><td>£9,228</td><td>£41,876</td></tr><tr><td>Profit After Tax      </td><td>£6,176</td><td>£6,445</td><td>£6,728</td><td>£7,096</td><td>£7,475</td><td>£33,919</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£15,193</td><td>£19,143</td><td>£20,291</td><td>£17,924</td><td>£81,400</td></tr><tr><td>Net Return</td><td>£15,026</td><td>£21,637</td><td>£25,870</td><td>£27,388</td><td>£25,399</td><td>£115,319</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>27%</td><td>25%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>