<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>£26,856</td><td>£27,259</td><td>£27,668</td><td>£28,359</td><td>£29,068</td><td>£139,210</td></tr><tr><td>Total Expenses</td><td>£15,895</td><td>£15,948</td><td>£15,999</td><td>£16,078</td><td>£16,160</td><td>£80,079</td></tr><tr><td>Profit Before Tax</td><td>£10,961</td><td>£11,311</td><td>£11,669</td><td>£12,281</td><td>£12,909</td><td>£59,131</td></tr><tr><td>Profit After Tax      </td><td>£8,879</td><td>£9,162</td><td>£9,452</td><td>£9,948</td><td>£10,456</td><td>£47,896</td></tr><tr><td>Change In Property Value</td><td>£13,825</td><td>£22,485</td><td>£25,879</td><td>£27,431</td><td>£24,231</td><td>£113,851</td></tr><tr><td>Net Return</td><td>£22,704</td><td>£31,648</td><td>£35,331</td><td>£37,379</td><td>£34,687</td><td>£161,748</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>38%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>25%</td><td>28%</td><td>29%</td><td>27%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>