<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>£25,356</td><td>£25,736</td><td>£26,122</td><td>£26,775</td><td>£27,445</td><td>£131,435</td></tr><tr><td>Total Expenses</td><td>£17,089</td><td>£17,177</td><td>£17,256</td><td>£17,364</td><td>£17,473</td><td>£86,359</td></tr><tr><td>Profit Before Tax</td><td>£8,267</td><td>£8,559</td><td>£8,866</td><td>£9,412</td><td>£9,972</td><td>£45,076</td></tr><tr><td>Profit After Tax      </td><td>£6,696</td><td>£6,933</td><td>£7,181</td><td>£7,624</td><td>£8,077</td><td>£36,512</td></tr><tr><td>Change In Property Value</td><td>£11,705</td><td>£22,102</td><td>£25,438</td><td>£26,964</td><td>£21,436</td><td>£107,645</td></tr><tr><td>Net Return</td><td>£18,401</td><td>£29,035</td><td>£32,619</td><td>£34,588</td><td>£29,513</td><td>£144,157</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>