<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>£24,696</td><td>£25,066</td><td>£25,442</td><td>£26,078</td><td>£26,730</td><td>£128,014</td></tr><tr><td>Total Expenses</td><td>£16,694</td><td>£16,782</td><td>£16,860</td><td>£16,966</td><td>£17,073</td><td>£84,375</td></tr><tr><td>Profit Before Tax</td><td>£8,002</td><td>£8,285</td><td>£8,582</td><td>£9,113</td><td>£9,657</td><td>£43,639</td></tr><tr><td>Profit After Tax      </td><td>£6,481</td><td>£6,711</td><td>£6,952</td><td>£7,381</td><td>£7,822</td><td>£35,347</td></tr><tr><td>Change In Property Value</td><td>£11,399</td><td>£21,524</td><td>£24,772</td><td>£26,259</td><td>£20,876</td><td>£104,829</td></tr><tr><td>Net Return</td><td>£17,880</td><td>£28,235</td><td>£31,724</td><td>£33,640</td><td>£28,698</td><td>£140,177</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>