<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>£11,250</td><td>£20,756</td><td>£26,510</td><td>£30,511</td><td>£21,561</td><td>£110,589</td></tr><tr><td>Net Return</td><td>£19,684</td><td>£29,488</td><td>£35,547</td><td>£40,069</td><td>£31,654</td><td>£156,442</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>13%</td><td>20%</td><td>24%</td><td>27%</td><td>22%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>