<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>£28,128</td><td>£28,550</td><td>£28,978</td><td>£29,703</td><td>£30,445</td><td>£145,804</td></tr><tr><td>Total Expenses</td><td>£15,378</td><td>£15,433</td><td>£15,486</td><td>£15,569</td><td>£15,654</td><td>£77,521</td></tr><tr><td>Profit Before Tax</td><td>£12,750</td><td>£13,117</td><td>£13,492</td><td>£14,134</td><td>£14,791</td><td>£68,283</td></tr><tr><td>Profit After Tax      </td><td>£10,327</td><td>£10,625</td><td>£10,929</td><td>£11,448</td><td>£11,981</td><td>£55,309</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£17,297</td><td>£22,092</td><td>£25,426</td><td>£17,968</td><td>£92,157</td></tr><tr><td>Net Return</td><td>£19,702</td><td>£27,921</td><td>£33,020</td><td>£36,874</td><td>£29,948</td><td>£147,467</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>