<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>£17,750</td><td>£17,843</td><td>£17,928</td><td>£18,044</td><td>£18,163</td><td>£89,728</td></tr><tr><td>Profit Before Tax</td><td>£11,050</td><td>£11,389</td><td>£11,742</td><td>£12,368</td><td>£13,010</td><td>£59,559</td></tr><tr><td>Profit After Tax      </td><td>£8,951</td><td>£9,225</td><td>£9,511</td><td>£10,018</td><td>£10,538</td><td>£48,243</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£22,660</td><td>£26,080</td><td>£27,644</td><td>£21,977</td><td>£110,361</td></tr><tr><td>Net Return</td><td>£20,951</td><td>£31,885</td><td>£35,591</td><td>£37,663</td><td>£32,515</td><td>£158,604</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>16%</td><td>25%</td><td>28%</td><td>29%</td><td>25%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>