<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>£22,368</td><td>£22,704</td><td>£23,044</td><td>£23,620</td><td>£24,211</td><td>£115,946</td></tr><tr><td>Total Expenses</td><td>£14,159</td><td>£14,205</td><td>£14,249</td><td>£14,317</td><td>£14,387</td><td>£71,318</td></tr><tr><td>Profit Before Tax</td><td>£8,209</td><td>£8,499</td><td>£8,795</td><td>£9,303</td><td>£9,824</td><td>£44,629</td></tr><tr><td>Profit After Tax      </td><td>£6,649</td><td>£6,884</td><td>£7,124</td><td>£7,535</td><td>£7,957</td><td>£36,149</td></tr><tr><td>Change In Property Value</td><td>£5,325</td><td>£12,611</td><td>£16,782</td><td>£19,486</td><td>£14,322</td><td>£68,527</td></tr><tr><td>Net Return</td><td>£11,974</td><td>£19,495</td><td>£23,906</td><td>£27,021</td><td>£22,279</td><td>£104,676</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>93%</td></tr></tbody></table></div></div></template></turbo-stream>