<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>£26,964</td><td>£27,368</td><td>£27,779</td><td>£28,473</td><td>£29,185</td><td>£139,770</td></tr><tr><td>Total Expenses</td><td>£17,032</td><td>£17,085</td><td>£17,136</td><td>£17,216</td><td>£17,298</td><td>£85,766</td></tr><tr><td>Profit Before Tax</td><td>£9,932</td><td>£10,284</td><td>£10,643</td><td>£11,258</td><td>£11,888</td><td>£54,005</td></tr><tr><td>Profit After Tax      </td><td>£8,045</td><td>£8,330</td><td>£8,621</td><td>£9,119</td><td>£9,629</td><td>£43,744</td></tr><tr><td>Change In Property Value</td><td>£10,750</td><td>£19,834</td><td>£25,332</td><td>£29,155</td><td>£20,603</td><td>£105,674</td></tr><tr><td>Net Return</td><td>£18,795</td><td>£28,164</td><td>£33,953</td><td>£38,274</td><td>£30,232</td><td>£149,417</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>