<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>£24,492</td><td>£24,859</td><td>£25,232</td><td>£25,863</td><td>£26,510</td><td>£126,956</td></tr><tr><td>Total Expenses</td><td>£17,158</td><td>£17,245</td><td>£17,323</td><td>£17,428</td><td>£17,535</td><td>£86,690</td></tr><tr><td>Profit Before Tax</td><td>£7,334</td><td>£7,614</td><td>£7,909</td><td>£8,435</td><td>£8,974</td><td>£40,267</td></tr><tr><td>Profit After Tax      </td><td>£5,940</td><td>£6,168</td><td>£6,406</td><td>£6,832</td><td>£7,269</td><td>£32,616</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£22,376</td><td>£25,753</td><td>£27,298</td><td>£21,702</td><td>£108,980</td></tr><tr><td>Net Return</td><td>£17,790</td><td>£28,544</td><td>£32,160</td><td>£34,131</td><td>£28,971</td><td>£141,596</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>23%</td><td>25%</td><td>27%</td><td>23%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>