<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>£26,016</td><td>£26,406</td><td>£26,802</td><td>£27,472</td><td>£28,159</td><td>£134,856</td></tr><tr><td>Total Expenses</td><td>£16,454</td><td>£16,506</td><td>£16,556</td><td>£16,633</td><td>£16,712</td><td>£82,861</td></tr><tr><td>Profit Before Tax</td><td>£9,562</td><td>£9,900</td><td>£10,247</td><td>£10,839</td><td>£11,447</td><td>£51,995</td></tr><tr><td>Profit After Tax      </td><td>£7,745</td><td>£8,019</td><td>£8,300</td><td>£8,780</td><td>£9,272</td><td>£42,116</td></tr><tr><td>Change In Property Value</td><td>£10,375</td><td>£19,142</td><td>£24,448</td><td>£28,138</td><td>£19,884</td><td>£101,987</td></tr><tr><td>Net Return</td><td>£18,120</td><td>£27,161</td><td>£32,748</td><td>£36,918</td><td>£29,156</td><td>£144,103</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>108%</td></tr></tbody></table></div></div></template></turbo-stream>