<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>£25,548</td><td>£25,931</td><td>£26,580</td><td>£27,244</td><td>£28,061</td><td>£133,364</td></tr><tr><td>Total Expenses</td><td>£17,536</td><td>£17,586</td><td>£17,662</td><td>£17,739</td><td>£17,831</td><td>£88,354</td></tr><tr><td>Profit Before Tax</td><td>£8,012</td><td>£8,345</td><td>£8,918</td><td>£9,505</td><td>£10,230</td><td>£45,010</td></tr><tr><td>Profit After Tax      </td><td>£6,490</td><td>£6,760</td><td>£7,224</td><td>£7,699</td><td>£8,286</td><td>£36,458</td></tr><tr><td>Change In Property Value</td><td>£10,950</td><td>£11,279</td><td>£21,298</td><td>£24,512</td><td>£25,982</td><td>£94,020</td></tr><tr><td>Net Return</td><td>£17,440</td><td>£18,038</td><td>£28,521</td><td>£32,211</td><td>£34,269</td><td>£130,478</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>