<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>£24,600</td><td>£24,969</td><td>£25,344</td><td>£25,977</td><td>£26,627</td><td>£127,516</td></tr><tr><td>Total Expenses</td><td>£16,453</td><td>£16,540</td><td>£16,619</td><td>£16,724</td><td>£16,832</td><td>£83,168</td></tr><tr><td>Profit Before Tax</td><td>£8,147</td><td>£8,429</td><td>£8,725</td><td>£9,253</td><td>£9,795</td><td>£44,348</td></tr><tr><td>Profit After Tax      </td><td>£6,599</td><td>£6,827</td><td>£7,067</td><td>£7,495</td><td>£7,934</td><td>£35,922</td></tr><tr><td>Change In Property Value</td><td>£11,183</td><td>£21,117</td><td>£24,303</td><td>£25,761</td><td>£20,480</td><td>£102,844</td></tr><tr><td>Net Return</td><td>£17,781</td><td>£27,944</td><td>£31,370</td><td>£33,257</td><td>£28,414</td><td>£138,766</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>