<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>£23,460</td><td>£23,812</td><td>£24,169</td><td>£24,773</td><td>£25,393</td><td>£121,607</td></tr><tr><td>Total Expenses</td><td>£15,446</td><td>£15,532</td><td>£15,608</td><td>£15,711</td><td>£15,815</td><td>£78,112</td></tr><tr><td>Profit Before Tax</td><td>£8,014</td><td>£8,280</td><td>£8,561</td><td>£9,063</td><td>£9,578</td><td>£43,495</td></tr><tr><td>Profit After Tax      </td><td>£6,491</td><td>£6,707</td><td>£6,934</td><td>£7,341</td><td>£7,758</td><td>£35,231</td></tr><tr><td>Change In Property Value</td><td>£10,350</td><td>£19,544</td><td>£22,494</td><td>£23,843</td><td>£18,955</td><td>£95,187</td></tr><tr><td>Net Return</td><td>£16,841</td><td>£26,251</td><td>£29,428</td><td>£31,184</td><td>£26,713</td><td>£130,418</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>