<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>£28,296</td><td>£28,720</td><td>£29,151</td><td>£29,880</td><td>£30,627</td><td>£146,675</td></tr><tr><td>Total Expenses</td><td>£18,021</td><td>£18,114</td><td>£18,198</td><td>£18,313</td><td>£18,430</td><td>£91,076</td></tr><tr><td>Profit Before Tax</td><td>£10,275</td><td>£10,607</td><td>£10,953</td><td>£11,567</td><td>£12,197</td><td>£55,599</td></tr><tr><td>Profit After Tax      </td><td>£8,322</td><td>£8,591</td><td>£8,872</td><td>£9,370</td><td>£9,880</td><td>£45,035</td></tr><tr><td>Change In Property Value</td><td>£8,200</td><td>£16,728</td><td>£21,746</td><td>£22,834</td><td>£16,783</td><td>£86,291</td></tr><tr><td>Net Return</td><td>£16,522</td><td>£25,319</td><td>£30,619</td><td>£32,203</td><td>£26,662</td><td>£131,326</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>24%</td><td>20%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>