<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>£26,712</td><td>£27,113</td><td>£27,519</td><td>£28,207</td><td>£28,913</td><td>£138,464</td></tr><tr><td>Total Expenses</td><td>£17,310</td><td>£17,400</td><td>£17,482</td><td>£17,592</td><td>£17,705</td><td>£87,489</td></tr><tr><td>Profit Before Tax</td><td>£9,402</td><td>£9,713</td><td>£10,038</td><td>£10,615</td><td>£11,207</td><td>£50,975</td></tr><tr><td>Profit After Tax      </td><td>£7,616</td><td>£7,867</td><td>£8,131</td><td>£8,598</td><td>£9,078</td><td>£41,290</td></tr><tr><td>Change In Property Value</td><td>£11,784</td><td>£22,253</td><td>£25,611</td><td>£27,147</td><td>£21,582</td><td>£108,377</td></tr><tr><td>Net Return</td><td>£19,400</td><td>£30,120</td><td>£33,741</td><td>£35,746</td><td>£30,660</td><td>£149,667</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>