<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>£24,360</td><td>£24,725</td><td>£25,096</td><td>£25,724</td><td>£26,367</td><td>£126,272</td></tr><tr><td>Total Expenses</td><td>£16,314</td><td>£16,400</td><td>£16,478</td><td>£16,583</td><td>£16,690</td><td>£82,465</td></tr><tr><td>Profit Before Tax</td><td>£8,046</td><td>£8,325</td><td>£8,618</td><td>£9,141</td><td>£9,677</td><td>£43,807</td></tr><tr><td>Profit After Tax      </td><td>£6,518</td><td>£6,743</td><td>£6,981</td><td>£7,404</td><td>£7,838</td><td>£35,484</td></tr><tr><td>Change In Property Value</td><td>£11,075</td><td>£20,913</td><td>£24,069</td><td>£25,513</td><td>£20,283</td><td>£101,852</td></tr><tr><td>Net Return</td><td>£17,592</td><td>£27,656</td><td>£31,049</td><td>£32,917</td><td>£28,121</td><td>£137,336</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>