<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>£24,144</td><td>£24,506</td><td>£24,874</td><td>£25,496</td><td>£26,133</td><td>£125,152</td></tr><tr><td>Total Expenses</td><td>£15,837</td><td>£15,923</td><td>£16,001</td><td>£16,105</td><td>£16,211</td><td>£80,075</td></tr><tr><td>Profit Before Tax</td><td>£8,307</td><td>£8,583</td><td>£8,873</td><td>£9,391</td><td>£9,922</td><td>£45,077</td></tr><tr><td>Profit After Tax      </td><td>£6,729</td><td>£6,953</td><td>£7,187</td><td>£7,607</td><td>£8,037</td><td>£36,513</td></tr><tr><td>Change In Property Value</td><td>£10,650</td><td>£20,111</td><td>£23,146</td><td>£24,534</td><td>£19,505</td><td>£97,946</td></tr><tr><td>Net Return</td><td>£17,379</td><td>£27,063</td><td>£30,333</td><td>£32,141</td><td>£27,542</td><td>£134,458</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>119%</td></tr></tbody></table></div></div></template></turbo-stream>