<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>£23,556</td><td>£23,909</td><td>£24,268</td><td>£24,875</td><td>£25,497</td><td>£122,105</td></tr><tr><td>Total Expenses</td><td>£15,082</td><td>£15,130</td><td>£15,176</td><td>£15,247</td><td>£15,320</td><td>£75,955</td></tr><tr><td>Profit Before Tax</td><td>£8,474</td><td>£8,779</td><td>£9,092</td><td>£9,628</td><td>£10,177</td><td>£46,149</td></tr><tr><td>Profit After Tax      </td><td>£6,864</td><td>£7,111</td><td>£7,364</td><td>£7,798</td><td>£8,243</td><td>£37,381</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£13,499</td><td>£17,964</td><td>£20,858</td><td>£15,331</td><td>£73,352</td></tr><tr><td>Net Return</td><td>£12,564</td><td>£20,611</td><td>£25,328</td><td>£28,656</td><td>£23,574</td><td>£110,733</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>19%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>