<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>£23,748</td><td>£24,104</td><td>£24,466</td><td>£25,077</td><td>£25,704</td><td>£123,100</td></tr><tr><td>Total Expenses</td><td>£15,955</td><td>£16,040</td><td>£16,117</td><td>£16,220</td><td>£16,326</td><td>£80,658</td></tr><tr><td>Profit Before Tax</td><td>£7,793</td><td>£8,064</td><td>£8,348</td><td>£8,857</td><td>£9,379</td><td>£42,442</td></tr><tr><td>Profit After Tax      </td><td>£6,313</td><td>£6,532</td><td>£6,762</td><td>£7,174</td><td>£7,597</td><td>£34,378</td></tr><tr><td>Change In Property Value</td><td>£10,797</td><td>£20,388</td><td>£23,465</td><td>£24,873</td><td>£19,774</td><td>£99,298</td></tr><tr><td>Net Return</td><td>£17,110</td><td>£26,920</td><td>£30,227</td><td>£32,047</td><td>£27,371</td><td>£133,675</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>24%</td><td>26%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>