<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>£23,532</td><td>£23,885</td><td>£24,243</td><td>£24,849</td><td>£25,471</td><td>£121,980</td></tr><tr><td>Total Expenses</td><td>£15,824</td><td>£15,909</td><td>£15,986</td><td>£16,088</td><td>£16,193</td><td>£79,999</td></tr><tr><td>Profit Before Tax</td><td>£7,708</td><td>£7,976</td><td>£8,258</td><td>£8,761</td><td>£9,278</td><td>£41,981</td></tr><tr><td>Profit After Tax      </td><td>£6,244</td><td>£6,461</td><td>£6,689</td><td>£7,097</td><td>£7,515</td><td>£34,004</td></tr><tr><td>Change In Property Value</td><td>£10,695</td><td>£20,196</td><td>£23,244</td><td>£24,638</td><td>£19,587</td><td>£98,360</td></tr><tr><td>Net Return</td><td>£16,939</td><td>£26,656</td><td>£29,932</td><td>£31,735</td><td>£27,102</td><td>£132,364</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>