<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>£24,720</td><td>£25,091</td><td>£25,467</td><td>£26,104</td><td>£26,756</td><td>£128,138</td></tr><tr><td>Total Expenses</td><td>£16,707</td><td>£16,794</td><td>£16,872</td><td>£16,978</td><td>£17,086</td><td>£84,436</td></tr><tr><td>Profit Before Tax</td><td>£8,013</td><td>£8,297</td><td>£8,595</td><td>£9,126</td><td>£9,671</td><td>£43,702</td></tr><tr><td>Profit After Tax      </td><td>£6,491</td><td>£6,721</td><td>£6,962</td><td>£7,392</td><td>£7,833</td><td>£35,399</td></tr><tr><td>Change In Property Value</td><td>£11,408</td><td>£21,541</td><td>£24,792</td><td>£26,279</td><td>£20,892</td><td>£104,912</td></tr><tr><td>Net Return</td><td>£17,898</td><td>£28,262</td><td>£31,754</td><td>£33,672</td><td>£28,725</td><td>£140,311</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>