<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>£27,192</td><td>£27,600</td><td>£28,014</td><td>£28,714</td><td>£29,432</td><td>£140,952</td></tr><tr><td>Total Expenses</td><td>£17,588</td><td>£17,678</td><td>£17,761</td><td>£17,873</td><td>£17,987</td><td>£88,886</td></tr><tr><td>Profit Before Tax</td><td>£9,604</td><td>£9,922</td><td>£10,253</td><td>£10,842</td><td>£11,445</td><td>£52,066</td></tr><tr><td>Profit After Tax      </td><td>£7,780</td><td>£8,036</td><td>£8,305</td><td>£8,782</td><td>£9,270</td><td>£42,173</td></tr><tr><td>Change In Property Value</td><td>£11,999</td><td>£22,657</td><td>£26,076</td><td>£27,641</td><td>£21,975</td><td>£110,347</td></tr><tr><td>Net Return</td><td>£19,778</td><td>£30,694</td><td>£34,381</td><td>£36,423</td><td>£31,245</td><td>£152,521</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>