<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>£25,836</td><td>£26,224</td><td>£26,617</td><td>£27,282</td><td>£27,964</td><td>£133,923</td></tr><tr><td>Total Expenses</td><td>£16,810</td><td>£16,899</td><td>£16,979</td><td>£17,088</td><td>£17,198</td><td>£84,974</td></tr><tr><td>Profit Before Tax</td><td>£9,026</td><td>£9,325</td><td>£9,638</td><td>£10,195</td><td>£10,766</td><td>£48,949</td></tr><tr><td>Profit After Tax      </td><td>£7,311</td><td>£7,553</td><td>£7,807</td><td>£8,258</td><td>£8,720</td><td>£39,649</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£21,527</td><td>£24,776</td><td>£26,262</td><td>£20,878</td><td>£104,843</td></tr><tr><td>Net Return</td><td>£18,711</td><td>£29,080</td><td>£32,582</td><td>£34,520</td><td>£29,599</td><td>£144,492</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>