<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>£24,480</td><td>£24,847</td><td>£25,220</td><td>£25,850</td><td>£26,497</td><td>£126,894</td></tr><tr><td>Total Expenses</td><td>£16,384</td><td>£16,470</td><td>£16,549</td><td>£16,653</td><td>£16,761</td><td>£82,816</td></tr><tr><td>Profit Before Tax</td><td>£8,096</td><td>£8,377</td><td>£8,671</td><td>£9,197</td><td>£9,736</td><td>£44,078</td></tr><tr><td>Profit After Tax      </td><td>£6,558</td><td>£6,785</td><td>£7,024</td><td>£7,450</td><td>£7,886</td><td>£35,703</td></tr><tr><td>Change In Property Value</td><td>£11,129</td><td>£21,015</td><td>£24,186</td><td>£25,637</td><td>£20,382</td><td>£102,348</td></tr><tr><td>Net Return</td><td>£17,687</td><td>£27,800</td><td>£31,210</td><td>£33,087</td><td>£28,268</td><td>£138,051</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>