<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>£24,324</td><td>£24,689</td><td>£25,059</td><td>£25,686</td><td>£26,328</td><td>£126,086</td></tr><tr><td>Total Expenses</td><td>£16,289</td><td>£16,375</td><td>£16,453</td><td>£16,558</td><td>£16,665</td><td>£82,340</td></tr><tr><td>Profit Before Tax</td><td>£8,035</td><td>£8,313</td><td>£8,606</td><td>£9,128</td><td>£9,663</td><td>£43,745</td></tr><tr><td>Profit After Tax      </td><td>£6,508</td><td>£6,734</td><td>£6,971</td><td>£7,394</td><td>£7,827</td><td>£35,434</td></tr><tr><td>Change In Property Value</td><td>£11,055</td><td>£20,876</td><td>£24,026</td><td>£25,467</td><td>£20,247</td><td>£101,670</td></tr><tr><td>Net Return</td><td>£17,563</td><td>£27,609</td><td>£30,997</td><td>£32,861</td><td>£28,074</td><td>£137,104</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>26%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>