<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>£26,160</td><td>£26,552</td><td>£26,951</td><td>£27,624</td><td>£28,315</td><td>£135,603</td></tr><tr><td>Total Expenses</td><td>£16,995</td><td>£17,085</td><td>£17,165</td><td>£17,275</td><td>£17,386</td><td>£85,906</td></tr><tr><td>Profit Before Tax</td><td>£9,165</td><td>£9,468</td><td>£9,785</td><td>£10,350</td><td>£10,929</td><td>£49,696</td></tr><tr><td>Profit After Tax      </td><td>£7,423</td><td>£7,669</td><td>£7,926</td><td>£8,383</td><td>£8,852</td><td>£40,254</td></tr><tr><td>Change In Property Value</td><td>£11,543</td><td>£21,796</td><td>£25,085</td><td>£26,590</td><td>£21,139</td><td>£106,154</td></tr><tr><td>Net Return</td><td>£18,966</td><td>£29,465</td><td>£33,011</td><td>£34,974</td><td>£29,992</td><td>£146,408</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>