<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>£24,372</td><td>£24,738</td><td>£25,109</td><td>£25,736</td><td>£26,380</td><td>£126,334</td></tr><tr><td>Total Expenses</td><td>£16,503</td><td>£16,589</td><td>£16,667</td><td>£16,772</td><td>£16,879</td><td>£83,411</td></tr><tr><td>Profit Before Tax</td><td>£7,869</td><td>£8,148</td><td>£8,441</td><td>£8,964</td><td>£9,501</td><td>£42,923</td></tr><tr><td>Profit After Tax      </td><td>£6,374</td><td>£6,600</td><td>£6,837</td><td>£7,261</td><td>£7,696</td><td>£34,768</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£21,244</td><td>£24,450</td><td>£25,917</td><td>£20,604</td><td>£103,464</td></tr><tr><td>Net Return</td><td>£17,624</td><td>£27,844</td><td>£31,287</td><td>£33,178</td><td>£28,299</td><td>£138,232</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>