<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>£25,164</td><td>£25,541</td><td>£25,925</td><td>£26,573</td><td>£27,237</td><td>£130,440</td></tr><tr><td>Total Expenses</td><td>£16,421</td><td>£16,509</td><td>£16,588</td><td>£16,695</td><td>£16,804</td><td>£83,017</td></tr><tr><td>Profit Before Tax</td><td>£8,743</td><td>£9,033</td><td>£9,336</td><td>£9,878</td><td>£10,433</td><td>£47,423</td></tr><tr><td>Profit After Tax      </td><td>£7,082</td><td>£7,316</td><td>£7,562</td><td>£8,001</td><td>£8,451</td><td>£38,412</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£20,961</td><td>£24,124</td><td>£25,571</td><td>£20,329</td><td>£102,084</td></tr><tr><td>Net Return</td><td>£18,182</td><td>£28,277</td><td>£31,686</td><td>£33,572</td><td>£28,780</td><td>£140,497</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>