<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>£24,516</td><td>£24,884</td><td>£25,257</td><td>£25,888</td><td>£26,536</td><td>£127,081</td></tr><tr><td>Total Expenses</td><td>£16,402</td><td>£16,489</td><td>£16,567</td><td>£16,672</td><td>£16,779</td><td>£82,909</td></tr><tr><td>Profit Before Tax</td><td>£8,114</td><td>£8,395</td><td>£8,690</td><td>£9,216</td><td>£9,756</td><td>£44,171</td></tr><tr><td>Profit After Tax      </td><td>£6,572</td><td>£6,800</td><td>£7,039</td><td>£7,465</td><td>£7,903</td><td>£35,779</td></tr><tr><td>Change In Property Value</td><td>£11,143</td><td>£21,041</td><td>£24,216</td><td>£25,669</td><td>£20,407</td><td>£102,476</td></tr><tr><td>Net Return</td><td>£17,715</td><td>£27,841</td><td>£31,255</td><td>£33,134</td><td>£28,309</td><td>£138,254</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>