<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>£25,092</td><td>£25,468</td><td>£25,850</td><td>£26,497</td><td>£27,159</td><td>£130,067</td></tr><tr><td>Total Expenses</td><td>£16,740</td><td>£16,828</td><td>£16,907</td><td>£17,013</td><td>£17,122</td><td>£84,610</td></tr><tr><td>Profit Before Tax</td><td>£8,352</td><td>£8,641</td><td>£8,944</td><td>£9,483</td><td>£10,037</td><td>£45,456</td></tr><tr><td>Profit After Tax      </td><td>£6,765</td><td>£6,999</td><td>£7,244</td><td>£7,681</td><td>£8,130</td><td>£36,820</td></tr><tr><td>Change In Property Value</td><td>£11,404</td><td>£21,535</td><td>£24,784</td><td>£26,271</td><td>£20,886</td><td>£104,880</td></tr><tr><td>Net Return</td><td>£18,169</td><td>£28,534</td><td>£32,029</td><td>£33,953</td><td>£29,016</td><td>£141,700</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>