<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>£24,372</td><td>£24,738</td><td>£25,109</td><td>£25,736</td><td>£26,380</td><td>£126,334</td></tr><tr><td>Total Expenses</td><td>£15,003</td><td>£15,052</td><td>£15,099</td><td>£15,172</td><td>£15,247</td><td>£75,574</td></tr><tr><td>Profit Before Tax</td><td>£9,369</td><td>£9,686</td><td>£10,009</td><td>£10,564</td><td>£11,132</td><td>£50,760</td></tr><tr><td>Profit After Tax      </td><td>£7,589</td><td>£7,845</td><td>£8,108</td><td>£8,557</td><td>£9,017</td><td>£41,116</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£13,322</td><td>£17,728</td><td>£20,584</td><td>£15,129</td><td>£72,387</td></tr><tr><td>Net Return</td><td>£13,214</td><td>£21,167</td><td>£25,835</td><td>£29,140</td><td>£24,146</td><td>£113,503</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>34%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>18%</td><td>22%</td><td>24%</td><td>20%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>