<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>£24,816</td><td>£25,188</td><td>£25,818</td><td>£26,463</td><td>£27,257</td><td>£129,543</td></tr><tr><td>Total Expenses</td><td>£17,463</td><td>£17,512</td><td>£17,585</td><td>£17,661</td><td>£17,751</td><td>£87,972</td></tr><tr><td>Profit Before Tax</td><td>£7,353</td><td>£7,677</td><td>£8,233</td><td>£8,802</td><td>£9,506</td><td>£41,571</td></tr><tr><td>Profit After Tax      </td><td>£5,956</td><td>£6,218</td><td>£6,668</td><td>£7,130</td><td>£7,700</td><td>£33,672</td></tr><tr><td>Change In Property Value</td><td>£7,300</td><td>£7,446</td><td>£15,190</td><td>£19,747</td><td>£20,734</td><td>£70,417</td></tr><tr><td>Net Return</td><td>£13,256</td><td>£13,664</td><td>£21,858</td><td>£26,877</td><td>£28,434</td><td>£104,089</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>