<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>£16,501</td><td>£16,588</td><td>£16,666</td><td>£16,770</td><td>£16,877</td><td>£83,403</td></tr><tr><td>Profit Before Tax</td><td>£7,871</td><td>£8,150</td><td>£8,443</td><td>£8,966</td><td>£9,502</td><td>£42,932</td></tr><tr><td>Profit After Tax      </td><td>£6,375</td><td>£6,601</td><td>£6,839</td><td>£7,262</td><td>£7,697</td><td>£34,775</td></tr><tr><td>Change In Property Value</td><td>£11,249</td><td>£21,241</td><td>£24,446</td><td>£25,913</td><td>£20,601</td><td>£103,450</td></tr><tr><td>Net Return</td><td>£17,624</td><td>£27,842</td><td>£31,285</td><td>£33,176</td><td>£28,298</td><td>£138,224</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>