<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>£28,800</td><td>£29,232</td><td>£29,670</td><td>£30,412</td><td>£31,173</td><td>£149,287</td></tr><tr><td>Total Expenses</td><td>£19,359</td><td>£19,452</td><td>£19,537</td><td>£19,653</td><td>£19,771</td><td>£97,772</td></tr><tr><td>Profit Before Tax</td><td>£9,441</td><td>£9,780</td><td>£10,134</td><td>£10,759</td><td>£11,401</td><td>£51,515</td></tr><tr><td>Profit After Tax      </td><td>£7,647</td><td>£7,922</td><td>£8,208</td><td>£8,715</td><td>£9,235</td><td>£41,728</td></tr><tr><td>Change In Property Value</td><td>£15,750</td><td>£25,616</td><td>£29,482</td><td>£31,251</td><td>£27,605</td><td>£129,704</td></tr><tr><td>Net Return</td><td>£23,397</td><td>£33,538</td><td>£37,690</td><td>£39,966</td><td>£36,840</td><td>£171,432</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>26%</td><td>27%</td><td>25%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>