<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>£24,708</td><td>£25,079</td><td>£25,455</td><td>£26,091</td><td>£26,743</td><td>£128,076</td></tr><tr><td>Total Expenses</td><td>£16,704</td><td>£16,791</td><td>£16,869</td><td>£16,975</td><td>£17,083</td><td>£84,422</td></tr><tr><td>Profit Before Tax</td><td>£8,004</td><td>£8,288</td><td>£8,585</td><td>£9,116</td><td>£9,661</td><td>£43,654</td></tr><tr><td>Profit After Tax      </td><td>£6,483</td><td>£6,713</td><td>£6,954</td><td>£7,384</td><td>£7,825</td><td>£35,360</td></tr><tr><td>Change In Property Value</td><td>£11,406</td><td>£21,538</td><td>£24,789</td><td>£26,276</td><td>£20,889</td><td>£104,898</td></tr><tr><td>Net Return</td><td>£17,889</td><td>£28,251</td><td>£31,743</td><td>£33,660</td><td>£28,715</td><td>£140,258</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>