<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>£25,332</td><td>£25,712</td><td>£26,098</td><td>£26,750</td><td>£27,419</td><td>£131,311</td></tr><tr><td>Total Expenses</td><td>£17,073</td><td>£17,161</td><td>£17,241</td><td>£17,348</td><td>£17,458</td><td>£86,281</td></tr><tr><td>Profit Before Tax</td><td>£8,259</td><td>£8,551</td><td>£8,857</td><td>£9,402</td><td>£9,961</td><td>£45,029</td></tr><tr><td>Profit After Tax      </td><td>£6,689</td><td>£6,926</td><td>£7,174</td><td>£7,616</td><td>£8,069</td><td>£36,474</td></tr><tr><td>Change In Property Value</td><td>£11,693</td><td>£22,079</td><td>£25,411</td><td>£26,936</td><td>£21,414</td><td>£107,533</td></tr><tr><td>Net Return</td><td>£18,382</td><td>£29,005</td><td>£32,585</td><td>£34,552</td><td>£29,483</td><td>£144,007</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>