<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>£26,976</td><td>£27,381</td><td>£27,791</td><td>£28,486</td><td>£29,198</td><td>£139,832</td></tr><tr><td>Total Expenses</td><td>£15,424</td><td>£15,477</td><td>£15,528</td><td>£15,608</td><td>£15,690</td><td>£77,728</td></tr><tr><td>Profit Before Tax</td><td>£11,552</td><td>£11,904</td><td>£12,263</td><td>£12,878</td><td>£13,508</td><td>£62,104</td></tr><tr><td>Profit After Tax      </td><td>£9,357</td><td>£9,642</td><td>£9,933</td><td>£10,431</td><td>£10,942</td><td>£50,305</td></tr><tr><td>Change In Property Value</td><td>£13,300</td><td>£21,632</td><td>£24,896</td><td>£26,390</td><td>£23,311</td><td>£109,528</td></tr><tr><td>Net Return</td><td>£22,657</td><td>£31,273</td><td>£34,829</td><td>£36,821</td><td>£34,252</td><td>£159,832</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>26%</td><td>29%</td><td>30%</td><td>28%</td><td>132%</td></tr></tbody></table></div></div></template></turbo-stream>