<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>£27,396</td><td>£27,807</td><td>£28,224</td><td>£28,930</td><td>£29,653</td><td>£142,010</td></tr><tr><td>Total Expenses</td><td>£17,896</td><td>£17,988</td><td>£18,070</td><td>£18,183</td><td>£18,298</td><td>£90,434</td></tr><tr><td>Profit Before Tax</td><td>£9,500</td><td>£9,819</td><td>£10,154</td><td>£10,747</td><td>£11,355</td><td>£51,575</td></tr><tr><td>Profit After Tax      </td><td>£7,695</td><td>£7,954</td><td>£8,225</td><td>£8,705</td><td>£9,198</td><td>£41,776</td></tr><tr><td>Change In Property Value</td><td>£12,267</td><td>£23,165</td><td>£26,661</td><td>£28,261</td><td>£22,467</td><td>£112,821</td></tr><tr><td>Net Return</td><td>£19,962</td><td>£31,119</td><td>£34,885</td><td>£36,966</td><td>£31,665</td><td>£154,597</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>