<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>£26,352</td><td>£26,747</td><td>£27,148</td><td>£27,827</td><td>£28,523</td><td>£136,598</td></tr><tr><td>Total Expenses</td><td>£16,810</td><td>£16,862</td><td>£16,912</td><td>£16,990</td><td>£17,071</td><td>£84,644</td></tr><tr><td>Profit Before Tax</td><td>£9,542</td><td>£9,886</td><td>£10,237</td><td>£10,837</td><td>£11,452</td><td>£51,954</td></tr><tr><td>Profit After Tax      </td><td>£7,729</td><td>£8,007</td><td>£8,292</td><td>£8,778</td><td>£9,276</td><td>£42,083</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£17,340</td><td>£22,542</td><td>£23,669</td><td>£17,397</td><td>£89,448</td></tr><tr><td>Net Return</td><td>£16,229</td><td>£25,347</td><td>£30,834</td><td>£32,447</td><td>£26,673</td><td>£131,531</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>18%</td><td>22%</td><td>24%</td><td>19%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>