<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>£25,044</td><td>£25,420</td><td>£25,801</td><td>£26,446</td><td>£27,107</td><td>£129,818</td></tr><tr><td>Total Expenses</td><td>£16,711</td><td>£16,799</td><td>£16,878</td><td>£16,984</td><td>£17,093</td><td>£84,465</td></tr><tr><td>Profit Before Tax</td><td>£8,333</td><td>£8,621</td><td>£8,923</td><td>£9,462</td><td>£10,014</td><td>£45,353</td></tr><tr><td>Profit After Tax      </td><td>£6,750</td><td>£6,983</td><td>£7,228</td><td>£7,664</td><td>£8,111</td><td>£36,736</td></tr><tr><td>Change In Property Value</td><td>£11,382</td><td>£21,492</td><td>£24,736</td><td>£26,220</td><td>£20,845</td><td>£104,674</td></tr><tr><td>Net Return</td><td>£18,131</td><td>£28,475</td><td>£31,963</td><td>£33,884</td><td>£28,956</td><td>£141,410</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>