<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>£28,428</td><td>£28,854</td><td>£29,287</td><td>£30,019</td><td>£30,770</td><td>£147,359</td></tr><tr><td>Total Expenses</td><td>£18,292</td><td>£18,385</td><td>£18,469</td><td>£18,584</td><td>£18,702</td><td>£92,431</td></tr><tr><td>Profit Before Tax</td><td>£10,136</td><td>£10,470</td><td>£10,818</td><td>£11,435</td><td>£12,068</td><td>£54,928</td></tr><tr><td>Profit After Tax      </td><td>£8,210</td><td>£8,481</td><td>£8,763</td><td>£9,263</td><td>£9,775</td><td>£44,492</td></tr><tr><td>Change In Property Value</td><td>£12,540</td><td>£23,680</td><td>£27,253</td><td>£28,888</td><td>£22,966</td><td>£115,328</td></tr><tr><td>Net Return</td><td>£20,750</td><td>£32,160</td><td>£36,016</td><td>£38,151</td><td>£32,742</td><td>£159,819</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>