<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>£25,680</td><td>£26,065</td><td>£26,456</td><td>£27,118</td><td>£27,796</td><td>£133,114</td></tr><tr><td>Total Expenses</td><td>£17,277</td><td>£17,366</td><td>£17,446</td><td>£17,554</td><td>£17,664</td><td>£87,306</td></tr><tr><td>Profit Before Tax</td><td>£8,403</td><td>£8,700</td><td>£9,010</td><td>£9,564</td><td>£10,131</td><td>£45,808</td></tr><tr><td>Profit After Tax      </td><td>£6,806</td><td>£7,047</td><td>£7,298</td><td>£7,747</td><td>£8,206</td><td>£37,105</td></tr><tr><td>Change In Property Value</td><td>£5,925</td><td>£14,032</td><td>£18,673</td><td>£21,682</td><td>£15,936</td><td>£76,248</td></tr><tr><td>Net Return</td><td>£12,731</td><td>£21,079</td><td>£25,972</td><td>£29,428</td><td>£24,142</td><td>£113,352</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>20%</td><td>23%</td><td>19%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>