<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>£24,300</td><td>£24,665</td><td>£25,034</td><td>£25,660</td><td>£26,302</td><td>£125,961</td></tr><tr><td>Total Expenses</td><td>£16,275</td><td>£16,362</td><td>£16,440</td><td>£16,544</td><td>£16,651</td><td>£82,272</td></tr><tr><td>Profit Before Tax</td><td>£8,025</td><td>£8,303</td><td>£8,595</td><td>£9,116</td><td>£9,651</td><td>£43,689</td></tr><tr><td>Profit After Tax      </td><td>£6,500</td><td>£6,725</td><td>£6,962</td><td>£7,384</td><td>£7,817</td><td>£35,388</td></tr><tr><td>Change In Property Value</td><td>£11,045</td><td>£20,856</td><td>£24,003</td><td>£25,444</td><td>£20,228</td><td>£101,575</td></tr><tr><td>Net Return</td><td>£17,545</td><td>£27,581</td><td>£30,965</td><td>£32,828</td><td>£28,045</td><td>£136,963</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>