<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>£23,628</td><td>£23,982</td><td>£24,342</td><td>£24,951</td><td>£25,574</td><td>£122,478</td></tr><tr><td>Total Expenses</td><td>£14,928</td><td>£14,976</td><td>£15,023</td><td>£15,094</td><td>£15,167</td><td>£75,188</td></tr><tr><td>Profit Before Tax</td><td>£8,700</td><td>£9,006</td><td>£9,320</td><td>£9,857</td><td>£10,408</td><td>£47,290</td></tr><tr><td>Profit After Tax      </td><td>£7,047</td><td>£7,295</td><td>£7,549</td><td>£7,984</td><td>£8,430</td><td>£38,305</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>£12,672</td><td>£20,617</td><td>£25,276</td><td>£28,568</td><td>£23,559</td><td>£110,692</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>24%</td><td>20%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>