<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>£25,500</td><td>£25,883</td><td>£26,271</td><td>£26,928</td><td>£27,601</td><td>£132,181</td></tr><tr><td>Total Expenses</td><td>£16,616</td><td>£16,704</td><td>£16,784</td><td>£16,891</td><td>£17,001</td><td>£83,996</td></tr><tr><td>Profit Before Tax</td><td>£8,884</td><td>£9,179</td><td>£9,487</td><td>£10,036</td><td>£10,600</td><td>£48,186</td></tr><tr><td>Profit After Tax      </td><td>£7,196</td><td>£7,435</td><td>£7,685</td><td>£8,129</td><td>£8,586</td><td>£39,031</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£21,244</td><td>£24,450</td><td>£25,917</td><td>£20,604</td><td>£103,464</td></tr><tr><td>Net Return</td><td>£18,446</td><td>£28,678</td><td>£32,134</td><td>£34,046</td><td>£29,189</td><td>£142,494</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>33%</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>