<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>£24,528</td><td>£24,896</td><td>£25,269</td><td>£25,901</td><td>£26,549</td><td>£127,143</td></tr><tr><td>Total Expenses</td><td>£16,411</td><td>£16,498</td><td>£16,576</td><td>£16,681</td><td>£16,788</td><td>£82,954</td></tr><tr><td>Profit Before Tax</td><td>£8,117</td><td>£8,398</td><td>£8,693</td><td>£9,220</td><td>£9,760</td><td>£44,189</td></tr><tr><td>Profit After Tax      </td><td>£6,575</td><td>£6,803</td><td>£7,042</td><td>£7,468</td><td>£7,906</td><td>£35,793</td></tr><tr><td>Change In Property Value</td><td>£11,150</td><td>£21,054</td><td>£24,232</td><td>£25,686</td><td>£20,420</td><td>£102,542</td></tr><tr><td>Net Return</td><td>£17,725</td><td>£27,857</td><td>£31,273</td><td>£33,154</td><td>£28,326</td><td>£138,335</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>23%</td><td>26%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>