<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>£23,100</td><td>£23,446</td><td>£24,033</td><td>£24,633</td><td>£25,372</td><td>£120,585</td></tr><tr><td>Total Expenses</td><td>£15,903</td><td>£15,949</td><td>£16,018</td><td>£16,089</td><td>£16,174</td><td>£80,133</td></tr><tr><td>Profit Before Tax</td><td>£7,197</td><td>£7,498</td><td>£8,014</td><td>£8,544</td><td>£9,199</td><td>£40,452</td></tr><tr><td>Profit After Tax      </td><td>£5,830</td><td>£6,073</td><td>£6,492</td><td>£6,921</td><td>£7,451</td><td>£32,766</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,197</td><td>£19,255</td><td>£22,161</td><td>£23,491</td><td>£85,004</td></tr><tr><td>Net Return</td><td>£15,730</td><td>£16,270</td><td>£25,747</td><td>£29,082</td><td>£30,942</td><td>£117,770</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>