<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>£25,824</td><td>£26,211</td><td>£26,605</td><td>£27,270</td><td>£27,951</td><td>£133,861</td></tr><tr><td>Total Expenses</td><td>£16,803</td><td>£16,892</td><td>£16,972</td><td>£17,080</td><td>£17,191</td><td>£84,937</td></tr><tr><td>Profit Before Tax</td><td>£9,021</td><td>£9,320</td><td>£9,633</td><td>£10,189</td><td>£10,760</td><td>£48,924</td></tr><tr><td>Profit After Tax      </td><td>£7,307</td><td>£7,549</td><td>£7,802</td><td>£8,253</td><td>£8,716</td><td>£39,628</td></tr><tr><td>Change In Property Value</td><td>£11,394</td><td>£21,516</td><td>£24,763</td><td>£26,249</td><td>£20,868</td><td>£104,791</td></tr><tr><td>Net Return</td><td>£18,701</td><td>£29,065</td><td>£32,566</td><td>£34,502</td><td>£29,584</td><td>£144,419</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>