<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>£26,772</td><td>£27,174</td><td>£27,581</td><td>£28,271</td><td>£28,977</td><td>£138,775</td></tr><tr><td>Total Expenses</td><td>£17,347</td><td>£17,437</td><td>£17,519</td><td>£17,630</td><td>£17,743</td><td>£87,676</td></tr><tr><td>Profit Before Tax</td><td>£9,425</td><td>£9,736</td><td>£10,062</td><td>£10,641</td><td>£11,234</td><td>£51,099</td></tr><tr><td>Profit After Tax      </td><td>£7,634</td><td>£7,886</td><td>£8,150</td><td>£8,619</td><td>£9,100</td><td>£41,390</td></tr><tr><td>Change In Property Value</td><td>£11,813</td><td>£22,308</td><td>£25,674</td><td>£27,215</td><td>£21,636</td><td>£108,645</td></tr><tr><td>Net Return</td><td>£19,448</td><td>£30,194</td><td>£33,824</td><td>£35,834</td><td>£30,735</td><td>£150,035</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>