<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>£28,920</td><td>£29,354</td><td>£29,794</td><td>£30,539</td><td>£31,302</td><td>£149,909</td></tr><tr><td>Total Expenses</td><td>£19,210</td><td>£19,303</td><td>£19,388</td><td>£19,505</td><td>£19,624</td><td>£97,030</td></tr><tr><td>Profit Before Tax</td><td>£9,710</td><td>£10,051</td><td>£10,406</td><td>£11,034</td><td>£11,679</td><td>£52,880</td></tr><tr><td>Profit After Tax      </td><td>£7,865</td><td>£8,141</td><td>£8,429</td><td>£8,938</td><td>£9,460</td><td>£42,833</td></tr><tr><td>Change In Property Value</td><td>£13,350</td><td>£25,209</td><td>£29,014</td><td>£30,754</td><td>£24,450</td><td>£122,777</td></tr><tr><td>Net Return</td><td>£21,215</td><td>£33,350</td><td>£37,442</td><td>£39,692</td><td>£33,910</td><td>£165,609</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>