<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>£24,420</td><td>£24,786</td><td>£25,158</td><td>£25,787</td><td>£26,432</td><td>£126,583</td></tr><tr><td>Total Expenses</td><td>£16,347</td><td>£16,433</td><td>£16,512</td><td>£16,616</td><td>£16,723</td><td>£82,631</td></tr><tr><td>Profit Before Tax</td><td>£8,073</td><td>£8,353</td><td>£8,647</td><td>£9,171</td><td>£9,708</td><td>£43,952</td></tr><tr><td>Profit After Tax      </td><td>£6,539</td><td>£6,766</td><td>£7,004</td><td>£7,428</td><td>£7,864</td><td>£35,601</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£20,961</td><td>£24,124</td><td>£25,571</td><td>£20,329</td><td>£102,084</td></tr><tr><td>Net Return</td><td>£17,639</td><td>£27,726</td><td>£31,127</td><td>£32,999</td><td>£28,193</td><td>£137,685</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>