<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>£24,756</td><td>£25,127</td><td>£25,504</td><td>£26,142</td><td>£26,795</td><td>£128,325</td></tr><tr><td>Total Expenses</td><td>£16,541</td><td>£16,628</td><td>£16,707</td><td>£16,813</td><td>£16,921</td><td>£83,610</td></tr><tr><td>Profit Before Tax</td><td>£8,215</td><td>£8,499</td><td>£8,797</td><td>£9,329</td><td>£9,875</td><td>£44,715</td></tr><tr><td>Profit After Tax      </td><td>£6,654</td><td>£6,884</td><td>£7,126</td><td>£7,557</td><td>£7,999</td><td>£36,219</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£21,244</td><td>£24,450</td><td>£25,917</td><td>£20,604</td><td>£103,464</td></tr><tr><td>Net Return</td><td>£17,904</td><td>£28,128</td><td>£31,575</td><td>£33,473</td><td>£28,602</td><td>£139,683</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>