<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>£26,484</td><td>£26,881</td><td>£27,284</td><td>£27,967</td><td>£28,666</td><td>£137,282</td></tr><tr><td>Total Expenses</td><td>£17,559</td><td>£17,649</td><td>£17,730</td><td>£17,840</td><td>£17,953</td><td>£88,732</td></tr><tr><td>Profit Before Tax</td><td>£8,925</td><td>£9,232</td><td>£9,554</td><td>£10,126</td><td>£10,713</td><td>£48,550</td></tr><tr><td>Profit After Tax      </td><td>£7,229</td><td>£7,478</td><td>£7,739</td><td>£8,202</td><td>£8,677</td><td>£39,326</td></tr><tr><td>Change In Property Value</td><td>£12,038</td><td>£22,732</td><td>£26,162</td><td>£27,732</td><td>£22,047</td><td>£110,711</td></tr><tr><td>Net Return</td><td>£19,267</td><td>£30,210</td><td>£33,901</td><td>£35,934</td><td>£30,724</td><td>£150,037</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>