<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>£24,228</td><td>£24,591</td><td>£24,960</td><td>£25,584</td><td>£26,224</td><td>£125,588</td></tr><tr><td>Total Expenses</td><td>£16,597</td><td>£16,646</td><td>£16,693</td><td>£16,766</td><td>£16,841</td><td>£83,543</td></tr><tr><td>Profit Before Tax</td><td>£7,631</td><td>£7,945</td><td>£8,267</td><td>£8,818</td><td>£9,383</td><td>£42,045</td></tr><tr><td>Profit After Tax      </td><td>£6,181</td><td>£6,436</td><td>£6,696</td><td>£7,143</td><td>£7,600</td><td>£34,056</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£15,098</td><td>£20,091</td><td>£23,328</td><td>£17,146</td><td>£82,039</td></tr><tr><td>Net Return</td><td>£12,556</td><td>£21,534</td><td>£26,788</td><td>£30,471</td><td>£24,747</td><td>£116,095</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</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>20%</td><td>22%</td><td>18%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>