<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>£24,864</td><td>£25,237</td><td>£25,616</td><td>£26,256</td><td>£26,912</td><td>£128,885</td></tr><tr><td>Total Expenses</td><td>£16,793</td><td>£16,880</td><td>£16,959</td><td>£17,065</td><td>£17,173</td><td>£84,872</td></tr><tr><td>Profit Before Tax</td><td>£8,071</td><td>£8,356</td><td>£8,656</td><td>£9,191</td><td>£9,739</td><td>£44,013</td></tr><tr><td>Profit After Tax      </td><td>£6,537</td><td>£6,769</td><td>£7,012</td><td>£7,444</td><td>£7,888</td><td>£35,651</td></tr><tr><td>Change In Property Value</td><td>£11,475</td><td>£21,668</td><td>£24,938</td><td>£26,435</td><td>£21,015</td><td>£105,532</td></tr><tr><td>Net Return</td><td>£18,012</td><td>£28,437</td><td>£31,950</td><td>£33,879</td><td>£28,904</td><td>£141,182</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>