<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>£24,480</td><td>£24,847</td><td>£25,220</td><td>£25,850</td><td>£26,497</td><td>£126,894</td></tr><tr><td>Total Expenses</td><td>£16,031</td><td>£16,118</td><td>£16,196</td><td>£16,301</td><td>£16,408</td><td>£81,054</td></tr><tr><td>Profit Before Tax</td><td>£8,449</td><td>£8,729</td><td>£9,024</td><td>£9,550</td><td>£10,089</td><td>£45,840</td></tr><tr><td>Profit After Tax      </td><td>£6,844</td><td>£7,071</td><td>£7,309</td><td>£7,735</td><td>£8,172</td><td>£37,131</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£20,394</td><td>£23,472</td><td>£24,880</td><td>£19,780</td><td>£99,325</td></tr><tr><td>Net Return</td><td>£17,644</td><td>£27,465</td><td>£30,781</td><td>£32,615</td><td>£27,951</td><td>£136,456</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>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>