<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>£24,576</td><td>£24,945</td><td>£25,319</td><td>£25,952</td><td>£26,601</td><td>£127,392</td></tr><tr><td>Total Expenses</td><td>£16,440</td><td>£16,526</td><td>£16,605</td><td>£16,710</td><td>£16,818</td><td>£83,098</td></tr><tr><td>Profit Before Tax</td><td>£8,136</td><td>£8,418</td><td>£8,714</td><td>£9,242</td><td>£9,783</td><td>£44,293</td></tr><tr><td>Profit After Tax      </td><td>£6,591</td><td>£6,819</td><td>£7,058</td><td>£7,486</td><td>£7,924</td><td>£35,878</td></tr><tr><td>Change In Property Value</td><td>£11,172</td><td>£21,096</td><td>£24,280</td><td>£25,737</td><td>£20,461</td><td>£102,746</td></tr><tr><td>Net Return</td><td>£17,763</td><td>£27,915</td><td>£31,338</td><td>£33,223</td><td>£28,385</td><td>£138,624</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>