<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>£27,720</td><td>£28,136</td><td>£28,558</td><td>£29,272</td><td>£30,004</td><td>£143,689</td></tr><tr><td>Total Expenses</td><td>£17,158</td><td>£17,249</td><td>£17,333</td><td>£17,446</td><td>£17,562</td><td>£86,747</td></tr><tr><td>Profit Before Tax</td><td>£10,562</td><td>£10,886</td><td>£11,225</td><td>£11,826</td><td>£12,442</td><td>£56,942</td></tr><tr><td>Profit After Tax      </td><td>£8,555</td><td>£8,818</td><td>£9,092</td><td>£9,579</td><td>£10,078</td><td>£46,123</td></tr><tr><td>Change In Property Value</td><td>£11,549</td><td>£21,807</td><td>£25,098</td><td>£26,604</td><td>£21,150</td><td>£106,209</td></tr><tr><td>Net Return</td><td>£20,104</td><td>£30,625</td><td>£34,191</td><td>£36,183</td><td>£31,228</td><td>£152,332</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>37%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>25%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>