<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>£28,212</td><td>£28,635</td><td>£29,065</td><td>£29,791</td><td>£30,536</td><td>£146,239</td></tr><tr><td>Total Expenses</td><td>£17,800</td><td>£17,855</td><td>£17,908</td><td>£17,991</td><td>£18,076</td><td>£89,630</td></tr><tr><td>Profit Before Tax</td><td>£10,412</td><td>£10,780</td><td>£11,157</td><td>£11,800</td><td>£12,460</td><td>£56,609</td></tr><tr><td>Profit After Tax      </td><td>£8,434</td><td>£8,732</td><td>£9,037</td><td>£9,558</td><td>£10,093</td><td>£45,854</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£15,986</td><td>£21,273</td><td>£24,700</td><td>£18,155</td><td>£86,865</td></tr><tr><td>Net Return</td><td>£15,184</td><td>£24,718</td><td>£30,310</td><td>£34,259</td><td>£28,247</td><td>£132,718</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>10%</td><td>17%</td><td>21%</td><td>23%</td><td>19%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>