<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>£25,596</td><td>£26,108</td><td>£26,630</td><td>£27,296</td><td>£27,978</td><td>£133,608</td></tr><tr><td>Total Expenses</td><td>£15,929</td><td>£15,993</td><td>£16,056</td><td>£16,133</td><td>£16,212</td><td>£80,322</td></tr><tr><td>Profit Before Tax</td><td>£9,667</td><td>£10,115</td><td>£10,574</td><td>£11,163</td><td>£11,767</td><td>£53,286</td></tr><tr><td>Profit After Tax      </td><td>£7,830</td><td>£8,193</td><td>£8,565</td><td>£9,042</td><td>£9,531</td><td>£43,161</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£20,600</td><td>£25,956</td><td>£27,513</td><td>£24,303</td><td>£110,371</td></tr><tr><td>Net Return</td><td>£19,830</td><td>£28,793</td><td>£34,521</td><td>£36,555</td><td>£33,834</td><td>£153,533</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>22%</td><td>26%</td><td>28%</td><td>26%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>