<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>£22,632</td><td>£22,971</td><td>£23,316</td><td>£23,899</td><td>£24,496</td><td>£117,315</td></tr><tr><td>Total Expenses</td><td>£14,969</td><td>£15,053</td><td>£15,129</td><td>£15,229</td><td>£15,331</td><td>£75,712</td></tr><tr><td>Profit Before Tax</td><td>£7,663</td><td>£7,918</td><td>£8,187</td><td>£8,670</td><td>£9,165</td><td>£41,603</td></tr><tr><td>Profit After Tax      </td><td>£6,207</td><td>£6,414</td><td>£6,632</td><td>£7,023</td><td>£7,424</td><td>£33,698</td></tr><tr><td>Change In Property Value</td><td>£9,983</td><td>£18,850</td><td>£21,695</td><td>£22,997</td><td>£18,282</td><td>£91,807</td></tr><tr><td>Net Return</td><td>£16,189</td><td>£25,264</td><td>£28,327</td><td>£30,019</td><td>£25,706</td><td>£125,505</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>29%</td><td>24%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>