<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>£28,404</td><td>£28,830</td><td>£29,263</td><td>£29,994</td><td>£30,744</td><td>£147,235</td></tr><tr><td>Total Expenses</td><td>£17,710</td><td>£17,803</td><td>£17,887</td><td>£18,002</td><td>£18,120</td><td>£89,523</td></tr><tr><td>Profit Before Tax</td><td>£10,694</td><td>£11,027</td><td>£11,375</td><td>£11,992</td><td>£12,624</td><td>£57,712</td></tr><tr><td>Profit After Tax      </td><td>£8,662</td><td>£8,932</td><td>£9,214</td><td>£9,713</td><td>£10,225</td><td>£46,747</td></tr><tr><td>Change In Property Value</td><td>£14,000</td><td>£22,770</td><td>£26,206</td><td>£27,779</td><td>£24,538</td><td>£115,293</td></tr><tr><td>Net Return</td><td>£22,662</td><td>£31,702</td><td>£35,420</td><td>£37,492</td><td>£34,763</td><td>£162,039</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>18%</td><td>25%</td><td>28%</td><td>29%</td><td>27%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>