<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>£16,403</td><td>£16,490</td><td>£16,568</td><td>£16,673</td><td>£16,780</td><td>£82,914</td></tr><tr><td>Profit Before Tax</td><td>£8,113</td><td>£8,394</td><td>£8,689</td><td>£9,215</td><td>£9,755</td><td>£44,167</td></tr><tr><td>Profit After Tax      </td><td>£6,572</td><td>£6,799</td><td>£7,038</td><td>£7,464</td><td>£7,902</td><td>£35,775</td></tr><tr><td>Change In Property Value</td><td>£11,143</td><td>£21,043</td><td>£24,218</td><td>£25,671</td><td>£20,409</td><td>£102,484</td></tr><tr><td>Net Return</td><td>£17,715</td><td>£27,842</td><td>£31,256</td><td>£33,136</td><td>£28,310</td><td>£138,259</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>