<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>£26,796</td><td>£27,332</td><td>£27,879</td><td>£28,576</td><td>£29,290</td><td>£139,872</td></tr><tr><td>Total Expenses</td><td>£16,050</td><td>£16,116</td><td>£16,181</td><td>£16,261</td><td>£16,343</td><td>£80,950</td></tr><tr><td>Profit Before Tax</td><td>£10,746</td><td>£11,216</td><td>£11,698</td><td>£12,315</td><td>£12,947</td><td>£58,922</td></tr><tr><td>Profit After Tax      </td><td>£8,705</td><td>£9,085</td><td>£9,475</td><td>£9,975</td><td>£10,487</td><td>£47,727</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>£110,373</td></tr><tr><td>Net Return</td><td>£20,705</td><td>£29,685</td><td>£35,431</td><td>£37,488</td><td>£34,791</td><td>£158,100</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>27%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>