<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>£24,096</td><td>£24,457</td><td>£24,824</td><td>£25,445</td><td>£26,081</td><td>£124,904</td></tr><tr><td>Total Expenses</td><td>£15,619</td><td>£15,667</td><td>£15,714</td><td>£15,787</td><td>£15,861</td><td>£78,648</td></tr><tr><td>Profit Before Tax</td><td>£8,477</td><td>£8,790</td><td>£9,110</td><td>£9,658</td><td>£10,220</td><td>£46,255</td></tr><tr><td>Profit After Tax      </td><td>£6,867</td><td>£7,120</td><td>£7,379</td><td>£7,823</td><td>£8,278</td><td>£37,467</td></tr><tr><td>Change In Property Value</td><td>£13,825</td><td>£22,485</td><td>£25,879</td><td>£27,431</td><td>£24,231</td><td>£113,851</td></tr><tr><td>Net Return</td><td>£20,692</td><td>£29,605</td><td>£33,258</td><td>£35,254</td><td>£32,509</td><td>£151,318</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>26%</td><td>28%</td><td>26%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>