<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>£26,652</td><td>£27,052</td><td>£27,458</td><td>£28,144</td><td>£28,848</td><td>£138,153</td></tr><tr><td>Total Expenses</td><td>£16,840</td><td>£16,892</td><td>£16,943</td><td>£17,022</td><td>£17,103</td><td>£84,799</td></tr><tr><td>Profit Before Tax</td><td>£9,812</td><td>£10,160</td><td>£10,515</td><td>£11,122</td><td>£11,745</td><td>£53,353</td></tr><tr><td>Profit After Tax      </td><td>£7,948</td><td>£8,229</td><td>£8,517</td><td>£9,009</td><td>£9,513</td><td>£43,216</td></tr><tr><td>Change In Property Value</td><td>£10,625</td><td>£19,603</td><td>£25,038</td><td>£28,816</td><td>£20,363</td><td>£104,445</td></tr><tr><td>Net Return</td><td>£18,573</td><td>£27,833</td><td>£33,554</td><td>£37,825</td><td>£29,876</td><td>£147,661</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>