<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>£23,760</td><td>£24,116</td><td>£24,478</td><td>£25,090</td><td>£25,717</td><td>£123,162</td></tr><tr><td>Total Expenses</td><td>£15,959</td><td>£16,045</td><td>£16,122</td><td>£16,225</td><td>£16,330</td><td>£80,681</td></tr><tr><td>Profit Before Tax</td><td>£7,801</td><td>£8,072</td><td>£8,356</td><td>£8,865</td><td>£9,387</td><td>£42,481</td></tr><tr><td>Profit After Tax      </td><td>£6,319</td><td>£6,538</td><td>£6,769</td><td>£7,181</td><td>£7,604</td><td>£34,410</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£20,394</td><td>£23,472</td><td>£24,880</td><td>£19,780</td><td>£99,325</td></tr><tr><td>Net Return</td><td>£17,119</td><td>£26,932</td><td>£30,240</td><td>£32,061</td><td>£27,383</td><td>£133,735</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>