<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>£22,644</td><td>£22,984</td><td>£23,328</td><td>£23,912</td><td>£24,509</td><td>£117,377</td></tr><tr><td>Total Expenses</td><td>£14,979</td><td>£15,063</td><td>£15,138</td><td>£15,238</td><td>£15,341</td><td>£75,758</td></tr><tr><td>Profit Before Tax</td><td>£7,665</td><td>£7,921</td><td>£8,190</td><td>£8,673</td><td>£9,169</td><td>£41,619</td></tr><tr><td>Profit After Tax      </td><td>£6,209</td><td>£6,416</td><td>£6,634</td><td>£7,025</td><td>£7,427</td><td>£33,711</td></tr><tr><td>Change In Property Value</td><td>£9,990</td><td>£18,864</td><td>£21,711</td><td>£23,014</td><td>£18,296</td><td>£91,876</td></tr><tr><td>Net Return</td><td>£16,199</td><td>£25,280</td><td>£28,345</td><td>£30,039</td><td>£25,723</td><td>£125,587</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>120%</td></tr></tbody></table></div></div></template></turbo-stream>