<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>£27,996</td><td>£28,416</td><td>£28,842</td><td>£29,563</td><td>£30,302</td><td>£145,120</td></tr><tr><td>Total Expenses</td><td>£16,170</td><td>£16,224</td><td>£16,277</td><td>£16,360</td><td>£16,444</td><td>£81,474</td></tr><tr><td>Profit Before Tax</td><td>£11,826</td><td>£12,192</td><td>£12,565</td><td>£13,204</td><td>£13,858</td><td>£63,645</td></tr><tr><td>Profit After Tax      </td><td>£9,579</td><td>£9,875</td><td>£10,178</td><td>£10,695</td><td>£11,225</td><td>£51,553</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£22,660</td><td>£26,080</td><td>£27,644</td><td>£21,977</td><td>£110,361</td></tr><tr><td>Net Return</td><td>£21,579</td><td>£32,535</td><td>£36,257</td><td>£38,339</td><td>£33,202</td><td>£161,914</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>