<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>£16,589</td><td>£16,677</td><td>£16,755</td><td>£16,861</td><td>£16,969</td><td>£83,852</td></tr><tr><td>Profit Before Tax</td><td>£8,239</td><td>£8,524</td><td>£8,823</td><td>£9,357</td><td>£9,904</td><td>£44,846</td></tr><tr><td>Profit After Tax      </td><td>£6,673</td><td>£6,904</td><td>£7,147</td><td>£7,579</td><td>£8,022</td><td>£36,325</td></tr><tr><td>Change In Property Value</td><td>£11,288</td><td>£21,316</td><td>£24,533</td><td>£26,005</td><td>£20,674</td><td>£103,815</td></tr><tr><td>Net Return</td><td>£17,961</td><td>£28,220</td><td>£31,679</td><td>£33,583</td><td>£28,696</td><td>£140,140</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>