<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>£27,300</td><td>£27,710</td><td>£28,125</td><td>£28,828</td><td>£29,549</td><td>£141,512</td></tr><tr><td>Total Expenses</td><td>£17,841</td><td>£17,932</td><td>£18,015</td><td>£18,127</td><td>£18,242</td><td>£90,157</td></tr><tr><td>Profit Before Tax</td><td>£9,459</td><td>£9,777</td><td>£10,110</td><td>£10,701</td><td>£11,307</td><td>£51,355</td></tr><tr><td>Profit After Tax      </td><td>£7,662</td><td>£7,920</td><td>£8,189</td><td>£8,668</td><td>£9,159</td><td>£41,597</td></tr><tr><td>Change In Property Value</td><td>£12,225</td><td>£23,085</td><td>£26,569</td><td>£28,163</td><td>£22,389</td><td>£112,431</td></tr><tr><td>Net Return</td><td>£19,887</td><td>£31,004</td><td>£34,758</td><td>£36,831</td><td>£31,548</td><td>£154,028</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>