<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>£24,072</td><td>£24,433</td><td>£24,800</td><td>£25,420</td><td>£26,055</td><td>£124,779</td></tr><tr><td>Total Expenses</td><td>£16,320</td><td>£16,406</td><td>£16,484</td><td>£16,588</td><td>£16,694</td><td>£82,491</td></tr><tr><td>Profit Before Tax</td><td>£7,752</td><td>£8,027</td><td>£8,316</td><td>£8,832</td><td>£9,361</td><td>£42,288</td></tr><tr><td>Profit After Tax      </td><td>£6,279</td><td>£6,502</td><td>£6,736</td><td>£7,154</td><td>£7,583</td><td>£34,253</td></tr><tr><td>Change In Property Value</td><td>£11,108</td><td>£20,975</td><td>£24,140</td><td>£25,588</td><td>£20,343</td><td>£102,153</td></tr><tr><td>Net Return</td><td>£17,387</td><td>£27,477</td><td>£30,876</td><td>£32,742</td><td>£27,925</td><td>£136,406</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>116%</td></tr></tbody></table></div></div></template></turbo-stream>