<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>£23,436</td><td>£23,788</td><td>£24,144</td><td>£24,748</td><td>£25,367</td><td>£121,483</td></tr><tr><td>Total Expenses</td><td>£15,769</td><td>£15,854</td><td>£15,931</td><td>£16,033</td><td>£16,137</td><td>£79,724</td></tr><tr><td>Profit Before Tax</td><td>£7,667</td><td>£7,933</td><td>£8,214</td><td>£8,715</td><td>£9,229</td><td>£41,758</td></tr><tr><td>Profit After Tax      </td><td>£6,210</td><td>£6,426</td><td>£6,653</td><td>£7,059</td><td>£7,476</td><td>£33,824</td></tr><tr><td>Change In Property Value</td><td>£10,653</td><td>£20,116</td><td>£23,152</td><td>£24,541</td><td>£19,510</td><td>£97,973</td></tr><tr><td>Net Return</td><td>£16,863</td><td>£26,543</td><td>£29,805</td><td>£31,600</td><td>£26,986</td><td>£131,797</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>