<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>£23,796</td><td>£24,153</td><td>£24,515</td><td>£25,128</td><td>£25,756</td><td>£123,349</td></tr><tr><td>Total Expenses</td><td>£15,641</td><td>£15,727</td><td>£15,804</td><td>£15,907</td><td>£16,012</td><td>£79,090</td></tr><tr><td>Profit Before Tax</td><td>£8,155</td><td>£8,426</td><td>£8,711</td><td>£9,221</td><td>£9,744</td><td>£44,258</td></tr><tr><td>Profit After Tax      </td><td>£6,606</td><td>£6,825</td><td>£7,056</td><td>£7,469</td><td>£7,893</td><td>£35,849</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£19,828</td><td>£22,820</td><td>£24,189</td><td>£19,230</td><td>£96,566</td></tr><tr><td>Net Return</td><td>£17,106</td><td>£26,653</td><td>£29,876</td><td>£31,658</td><td>£27,123</td><td>£132,415</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>