<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>£24,528</td><td>£24,896</td><td>£25,269</td><td>£25,901</td><td>£26,549</td><td>£127,143</td></tr><tr><td>Total Expenses</td><td>£16,410</td><td>£16,496</td><td>£16,575</td><td>£16,680</td><td>£16,787</td><td>£82,947</td></tr><tr><td>Profit Before Tax</td><td>£8,118</td><td>£8,400</td><td>£8,695</td><td>£9,221</td><td>£9,762</td><td>£44,195</td></tr><tr><td>Profit After Tax      </td><td>£6,576</td><td>£6,804</td><td>£7,043</td><td>£7,469</td><td>£7,907</td><td>£35,798</td></tr><tr><td>Change In Property Value</td><td>£11,149</td><td>£21,052</td><td>£24,229</td><td>£25,683</td><td>£20,418</td><td>£102,530</td></tr><tr><td>Net Return</td><td>£17,724</td><td>£27,856</td><td>£31,272</td><td>£33,152</td><td>£28,325</td><td>£138,329</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>