<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>£24,864</td><td>£25,237</td><td>£25,616</td><td>£26,256</td><td>£26,912</td><td>£128,885</td></tr><tr><td>Total Expenses</td><td>£16,607</td><td>£16,695</td><td>£16,774</td><td>£16,879</td><td>£16,988</td><td>£83,943</td></tr><tr><td>Profit Before Tax</td><td>£8,257</td><td>£8,542</td><td>£8,842</td><td>£9,376</td><td>£9,925</td><td>£44,942</td></tr><tr><td>Profit After Tax      </td><td>£6,688</td><td>£6,919</td><td>£7,162</td><td>£7,595</td><td>£8,039</td><td>£36,403</td></tr><tr><td>Change In Property Value</td><td>£11,302</td><td>£21,341</td><td>£24,562</td><td>£26,036</td><td>£20,698</td><td>£103,939</td></tr><tr><td>Net Return</td><td>£17,989</td><td>£28,261</td><td>£31,724</td><td>£33,631</td><td>£28,737</td><td>£140,342</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>