<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>£24,264</td><td>£24,628</td><td>£24,997</td><td>£25,622</td><td>£26,263</td><td>£125,775</td></tr><tr><td>Total Expenses</td><td>£16,256</td><td>£16,342</td><td>£16,420</td><td>£16,525</td><td>£16,631</td><td>£82,175</td></tr><tr><td>Profit Before Tax</td><td>£8,008</td><td>£8,285</td><td>£8,577</td><td>£9,098</td><td>£9,631</td><td>£43,599</td></tr><tr><td>Profit After Tax      </td><td>£6,486</td><td>£6,711</td><td>£6,947</td><td>£7,369</td><td>£7,801</td><td>£35,315</td></tr><tr><td>Change In Property Value</td><td>£11,030</td><td>£20,828</td><td>£23,972</td><td>£25,410</td><td>£20,201</td><td>£101,440</td></tr><tr><td>Net Return</td><td>£17,516</td><td>£27,540</td><td>£30,919</td><td>£32,779</td><td>£28,002</td><td>£136,756</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>