<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>£24,828</td><td>£25,200</td><td>£25,578</td><td>£26,218</td><td>£26,873</td><td>£128,698</td></tr><tr><td>Total Expenses</td><td>£16,588</td><td>£16,675</td><td>£16,754</td><td>£16,860</td><td>£16,968</td><td>£83,844</td></tr><tr><td>Profit Before Tax</td><td>£8,240</td><td>£8,525</td><td>£8,825</td><td>£9,358</td><td>£9,906</td><td>£44,854</td></tr><tr><td>Profit After Tax      </td><td>£6,675</td><td>£6,906</td><td>£7,148</td><td>£7,580</td><td>£8,024</td><td>£36,332</td></tr><tr><td>Change In Property Value</td><td>£11,287</td><td>£21,313</td><td>£24,529</td><td>£26,001</td><td>£20,671</td><td>£103,801</td></tr><tr><td>Net Return</td><td>£17,961</td><td>£28,219</td><td>£31,677</td><td>£33,581</td><td>£28,694</td><td>£140,133</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>