<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>£28,872</td><td>£29,305</td><td>£29,745</td><td>£30,488</td><td>£31,250</td><td>£149,660</td></tr><tr><td>Total Expenses</td><td>£15,775</td><td>£15,830</td><td>£15,885</td><td>£15,969</td><td>£16,056</td><td>£79,515</td></tr><tr><td>Profit Before Tax</td><td>£13,097</td><td>£13,475</td><td>£13,860</td><td>£14,519</td><td>£15,194</td><td>£70,145</td></tr><tr><td>Profit After Tax      </td><td>£10,609</td><td>£10,915</td><td>£11,227</td><td>£11,760</td><td>£12,307</td><td>£56,818</td></tr><tr><td>Change In Property Value</td><td>£9,625</td><td>£17,758</td><td>£22,681</td><td>£26,104</td><td>£18,447</td><td>£94,615</td></tr><tr><td>Net Return</td><td>£20,234</td><td>£28,673</td><td>£33,908</td><td>£37,864</td><td>£30,754</td><td>£151,432</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>46%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>28%</td><td>31%</td><td>25%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>