<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>£28,500</td><td>£28,927</td><td>£29,361</td><td>£30,095</td><td>£30,848</td><td>£147,732</td></tr><tr><td>Total Expenses</td><td>£15,577</td><td>£15,632</td><td>£15,685</td><td>£15,769</td><td>£15,855</td><td>£78,518</td></tr><tr><td>Profit Before Tax</td><td>£12,924</td><td>£13,296</td><td>£13,676</td><td>£14,326</td><td>£14,993</td><td>£69,214</td></tr><tr><td>Profit After Tax      </td><td>£10,468</td><td>£10,770</td><td>£11,078</td><td>£11,604</td><td>£12,144</td><td>£56,063</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£17,528</td><td>£22,387</td><td>£25,765</td><td>£18,207</td><td>£93,386</td></tr><tr><td>Net Return</td><td>£19,968</td><td>£28,297</td><td>£33,464</td><td>£37,369</td><td>£30,351</td><td>£149,449</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>