<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>£25,578</td><td>£25,962</td><td>£26,611</td><td>£27,276</td><td>£130,626</td></tr><tr><td>Total Expenses</td><td>£15,890</td><td>£15,940</td><td>£15,989</td><td>£16,064</td><td>£16,141</td><td>£80,025</td></tr><tr><td>Profit Before Tax</td><td>£9,310</td><td>£9,638</td><td>£9,973</td><td>£10,546</td><td>£11,135</td><td>£50,601</td></tr><tr><td>Profit After Tax      </td><td>£7,541</td><td>£7,807</td><td>£8,078</td><td>£8,543</td><td>£9,019</td><td>£40,987</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£14,210</td><td>£18,909</td><td>£21,956</td><td>£16,138</td><td>£77,213</td></tr><tr><td>Net Return</td><td>£13,541</td><td>£22,017</td><td>£26,987</td><td>£30,499</td><td>£25,157</td><td>£118,200</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>