<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>£26,856</td><td>£27,259</td><td>£27,668</td><td>£28,359</td><td>£29,068</td><td>£139,210</td></tr><tr><td>Total Expenses</td><td>£17,395</td><td>£17,485</td><td>£17,567</td><td>£17,678</td><td>£17,791</td><td>£87,916</td></tr><tr><td>Profit Before Tax</td><td>£9,461</td><td>£9,774</td><td>£10,101</td><td>£10,682</td><td>£11,277</td><td>£51,294</td></tr><tr><td>Profit After Tax      </td><td>£7,664</td><td>£7,917</td><td>£8,182</td><td>£8,652</td><td>£9,134</td><td>£41,548</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£22,377</td><td>£25,754</td><td>£27,299</td><td>£21,703</td><td>£108,982</td></tr><tr><td>Net Return</td><td>£19,514</td><td>£30,294</td><td>£33,935</td><td>£35,951</td><td>£30,837</td><td>£150,530</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>