<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>£26,856</td><td>£27,259</td><td>£27,668</td><td>£28,359</td><td>£29,068</td><td>£139,210</td></tr><tr><td>Total Expenses</td><td>£17,585</td><td>£17,675</td><td>£17,757</td><td>£17,868</td><td>£17,981</td><td>£88,865</td></tr><tr><td>Profit Before Tax</td><td>£9,271</td><td>£9,584</td><td>£9,911</td><td>£10,492</td><td>£11,087</td><td>£50,345</td></tr><tr><td>Profit After Tax      </td><td>£7,510</td><td>£7,763</td><td>£8,028</td><td>£8,498</td><td>£8,981</td><td>£40,780</td></tr><tr><td>Change In Property Value</td><td>£12,027</td><td>£22,711</td><td>£26,138</td><td>£27,707</td><td>£22,027</td><td>£110,610</td></tr><tr><td>Net Return</td><td>£19,537</td><td>£30,474</td><td>£34,166</td><td>£36,205</td><td>£31,007</td><td>£151,389</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>118%</td></tr></tbody></table></div></div></template></turbo-stream>