<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>£28,356</td><td>£28,781</td><td>£29,213</td><td>£29,943</td><td>£30,692</td><td>£146,986</td></tr><tr><td>Total Expenses</td><td>£17,814</td><td>£17,869</td><td>£17,923</td><td>£18,006</td><td>£18,092</td><td>£89,705</td></tr><tr><td>Profit Before Tax</td><td>£10,542</td><td>£10,912</td><td>£11,290</td><td>£11,937</td><td>£12,600</td><td>£57,281</td></tr><tr><td>Profit After Tax      </td><td>£8,539</td><td>£8,839</td><td>£9,145</td><td>£9,669</td><td>£10,206</td><td>£46,398</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£18,360</td><td>£23,868</td><td>£25,061</td><td>£18,420</td><td>£94,710</td></tr><tr><td>Net Return</td><td>£17,539</td><td>£27,199</td><td>£33,013</td><td>£34,730</td><td>£28,626</td><td>£141,107</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>20%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>