<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>£26,652</td><td>£27,052</td><td>£27,458</td><td>£28,144</td><td>£28,848</td><td>£138,153</td></tr><tr><td>Total Expenses</td><td>£17,278</td><td>£17,368</td><td>£17,449</td><td>£17,560</td><td>£17,673</td><td>£87,328</td></tr><tr><td>Profit Before Tax</td><td>£9,374</td><td>£9,684</td><td>£10,008</td><td>£10,584</td><td>£11,175</td><td>£50,825</td></tr><tr><td>Profit After Tax      </td><td>£7,593</td><td>£7,844</td><td>£8,107</td><td>£8,573</td><td>£9,052</td><td>£41,169</td></tr><tr><td>Change In Property Value</td><td>£11,760</td><td>£22,207</td><td>£25,558</td><td>£27,091</td><td>£21,538</td><td>£108,154</td></tr><tr><td>Net Return</td><td>£19,353</td><td>£30,051</td><td>£33,665</td><td>£35,665</td><td>£30,589</td><td>£149,323</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>