<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>£28,560</td><td>£28,988</td><td>£29,423</td><td>£30,159</td><td>£30,913</td><td>£148,043</td></tr><tr><td>Total Expenses</td><td>£18,370</td><td>£18,462</td><td>£18,547</td><td>£18,662</td><td>£18,780</td><td>£92,821</td></tr><tr><td>Profit Before Tax</td><td>£10,191</td><td>£10,526</td><td>£10,876</td><td>£11,497</td><td>£12,133</td><td>£55,222</td></tr><tr><td>Profit After Tax      </td><td>£8,254</td><td>£8,526</td><td>£8,810</td><td>£9,312</td><td>£9,827</td><td>£44,730</td></tr><tr><td>Change In Property Value</td><td>£12,600</td><td>£23,793</td><td>£27,384</td><td>£29,027</td><td>£23,076</td><td>£115,879</td></tr><tr><td>Net Return</td><td>£20,854</td><td>£32,319</td><td>£36,193</td><td>£38,339</td><td>£32,903</td><td>£160,609</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</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>