<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>£25,080</td><td>£25,456</td><td>£25,838</td><td>£26,484</td><td>£27,146</td><td>£130,004</td></tr><tr><td>Total Expenses</td><td>£17,165</td><td>£17,215</td><td>£17,264</td><td>£17,339</td><td>£17,415</td><td>£86,398</td></tr><tr><td>Profit Before Tax</td><td>£7,915</td><td>£8,241</td><td>£8,574</td><td>£9,145</td><td>£9,731</td><td>£43,607</td></tr><tr><td>Profit After Tax      </td><td>£6,411</td><td>£6,675</td><td>£6,945</td><td>£7,408</td><td>£7,882</td><td>£35,321</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£15,631</td><td>£20,800</td><td>£24,152</td><td>£17,751</td><td>£84,934</td></tr><tr><td>Net Return</td><td>£13,011</td><td>£22,306</td><td>£27,746</td><td>£31,559</td><td>£25,633</td><td>£120,256</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>16%</td><td>19%</td><td>22%</td><td>18%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>