<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>£23,892</td><td>£24,250</td><td>£24,614</td><td>£25,229</td><td>£25,860</td><td>£123,846</td></tr><tr><td>Total Expenses</td><td>£16,037</td><td>£16,122</td><td>£16,200</td><td>£16,303</td><td>£16,409</td><td>£81,071</td></tr><tr><td>Profit Before Tax</td><td>£7,855</td><td>£8,128</td><td>£8,414</td><td>£8,926</td><td>£9,451</td><td>£42,776</td></tr><tr><td>Profit After Tax      </td><td>£6,363</td><td>£6,584</td><td>£6,816</td><td>£7,230</td><td>£7,656</td><td>£34,648</td></tr><tr><td>Change In Property Value</td><td>£10,860</td><td>£20,507</td><td>£23,602</td><td>£25,018</td><td>£19,889</td><td>£99,877</td></tr><tr><td>Net Return</td><td>£17,223</td><td>£27,091</td><td>£30,418</td><td>£32,249</td><td>£27,545</td><td>£134,525</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>