<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>£24,984</td><td>£25,359</td><td>£25,739</td><td>£26,383</td><td>£27,042</td><td>£129,507</td></tr><tr><td>Total Expenses</td><td>£16,679</td><td>£16,767</td><td>£16,846</td><td>£16,952</td><td>£17,061</td><td>£84,304</td></tr><tr><td>Profit Before Tax</td><td>£8,305</td><td>£8,592</td><td>£8,893</td><td>£9,431</td><td>£9,982</td><td>£45,202</td></tr><tr><td>Profit After Tax      </td><td>£6,727</td><td>£6,960</td><td>£7,204</td><td>£7,639</td><td>£8,085</td><td>£36,614</td></tr><tr><td>Change In Property Value</td><td>£11,357</td><td>£21,447</td><td>£24,683</td><td>£26,164</td><td>£20,801</td><td>£104,452</td></tr><tr><td>Net Return</td><td>£18,084</td><td>£28,406</td><td>£31,887</td><td>£33,803</td><td>£28,886</td><td>£141,066</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>