<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>£27,204</td><td>£27,612</td><td>£28,026</td><td>£28,727</td><td>£29,445</td><td>£141,014</td></tr><tr><td>Total Expenses</td><td>£17,590</td><td>£17,681</td><td>£17,763</td><td>£17,875</td><td>£17,990</td><td>£88,900</td></tr><tr><td>Profit Before Tax</td><td>£9,614</td><td>£9,931</td><td>£10,263</td><td>£10,852</td><td>£11,455</td><td>£52,114</td></tr><tr><td>Profit After Tax      </td><td>£7,787</td><td>£8,044</td><td>£8,313</td><td>£8,790</td><td>£9,279</td><td>£42,213</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£22,660</td><td>£26,079</td><td>£27,644</td><td>£21,977</td><td>£110,360</td></tr><tr><td>Net Return</td><td>£19,787</td><td>£30,704</td><td>£34,392</td><td>£36,434</td><td>£31,256</td><td>£152,572</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>