<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>£27,276</td><td>£27,685</td><td>£28,100</td><td>£28,803</td><td>£29,523</td><td>£141,387</td></tr><tr><td>Total Expenses</td><td>£17,224</td><td>£17,277</td><td>£17,329</td><td>£17,410</td><td>£17,492</td><td>£86,732</td></tr><tr><td>Profit Before Tax</td><td>£10,052</td><td>£10,408</td><td>£10,772</td><td>£11,393</td><td>£12,031</td><td>£54,656</td></tr><tr><td>Profit After Tax      </td><td>£8,142</td><td>£8,430</td><td>£8,725</td><td>£9,229</td><td>£9,745</td><td>£44,271</td></tr><tr><td>Change In Property Value</td><td>£10,875</td><td>£20,064</td><td>£25,627</td><td>£29,494</td><td>£20,842</td><td>£106,902</td></tr><tr><td>Net Return</td><td>£19,017</td><td>£28,495</td><td>£34,352</td><td>£38,723</td><td>£30,587</td><td>£151,174</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>14%</td><td>20%</td><td>24%</td><td>28%</td><td>22%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>