<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>£27,168</td><td>£27,576</td><td>£27,989</td><td>£28,689</td><td>£29,406</td><td>£140,828</td></tr><tr><td>Total Expenses</td><td>£17,574</td><td>£17,665</td><td>£17,747</td><td>£17,859</td><td>£17,973</td><td>£88,818</td></tr><tr><td>Profit Before Tax</td><td>£9,594</td><td>£9,911</td><td>£10,242</td><td>£10,830</td><td>£11,433</td><td>£52,010</td></tr><tr><td>Profit After Tax      </td><td>£7,771</td><td>£8,028</td><td>£8,296</td><td>£8,772</td><td>£9,261</td><td>£42,128</td></tr><tr><td>Change In Property Value</td><td>£11,988</td><td>£22,637</td><td>£26,054</td><td>£27,617</td><td>£21,955</td><td>£110,251</td></tr><tr><td>Net Return</td><td>£19,759</td><td>£30,665</td><td>£34,350</td><td>£36,389</td><td>£31,216</td><td>£152,379</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>