<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>£23,172</td><td>£23,520</td><td>£23,872</td><td>£24,469</td><td>£25,081</td><td>£120,114</td></tr><tr><td>Total Expenses</td><td>£15,611</td><td>£15,695</td><td>£15,772</td><td>£15,873</td><td>£15,977</td><td>£78,928</td></tr><tr><td>Profit Before Tax</td><td>£7,561</td><td>£7,824</td><td>£8,101</td><td>£8,596</td><td>£9,104</td><td>£41,186</td></tr><tr><td>Profit After Tax      </td><td>£6,125</td><td>£6,338</td><td>£6,562</td><td>£6,963</td><td>£7,374</td><td>£33,361</td></tr><tr><td>Change In Property Value</td><td>£10,530</td><td>£19,884</td><td>£22,885</td><td>£24,258</td><td>£19,285</td><td>£96,842</td></tr><tr><td>Net Return</td><td>£16,655</td><td>£26,222</td><td>£29,446</td><td>£31,221</td><td>£26,659</td><td>£130,203</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>