<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>£24,156</td><td>£24,518</td><td>£25,131</td><td>£25,760</td><td>£26,532</td><td>£126,098</td></tr><tr><td>Total Expenses</td><td>£16,603</td><td>£16,651</td><td>£16,723</td><td>£16,797</td><td>£16,885</td><td>£83,660</td></tr><tr><td>Profit Before Tax</td><td>£7,553</td><td>£7,867</td><td>£8,408</td><td>£8,963</td><td>£9,647</td><td>£42,438</td></tr><tr><td>Profit After Tax      </td><td>£6,118</td><td>£6,372</td><td>£6,811</td><td>£7,260</td><td>£7,814</td><td>£34,374</td></tr><tr><td>Change In Property Value</td><td>£10,350</td><td>£10,661</td><td>£20,131</td><td>£23,168</td><td>£24,559</td><td>£88,868</td></tr><tr><td>Net Return</td><td>£16,468</td><td>£17,033</td><td>£26,941</td><td>£30,428</td><td>£32,373</td><td>£123,243</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>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>