<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>£23,316</td><td>£23,666</td><td>£24,021</td><td>£24,621</td><td>£25,237</td><td>£120,860</td></tr><tr><td>Total Expenses</td><td>£15,529</td><td>£15,613</td><td>£15,690</td><td>£15,792</td><td>£15,896</td><td>£78,520</td></tr><tr><td>Profit Before Tax</td><td>£7,788</td><td>£8,052</td><td>£8,331</td><td>£8,829</td><td>£9,341</td><td>£42,341</td></tr><tr><td>Profit After Tax      </td><td>£6,308</td><td>£6,522</td><td>£6,748</td><td>£7,152</td><td>£7,566</td><td>£34,296</td></tr><tr><td>Change In Property Value</td><td>£10,440</td><td>£19,714</td><td>£22,689</td><td>£24,051</td><td>£19,120</td><td>£96,014</td></tr><tr><td>Net Return</td><td>£16,748</td><td>£26,237</td><td>£29,437</td><td>£31,202</td><td>£26,686</td><td>£130,310</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>