<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>£26,400</td><td>£26,796</td><td>£27,198</td><td>£27,878</td><td>£28,575</td><td>£136,847</td></tr><tr><td>Total Expenses</td><td>£17,510</td><td>£17,600</td><td>£17,681</td><td>£17,791</td><td>£17,903</td><td>£88,484</td></tr><tr><td>Profit Before Tax</td><td>£8,890</td><td>£9,196</td><td>£9,517</td><td>£10,087</td><td>£10,672</td><td>£48,363</td></tr><tr><td>Profit After Tax      </td><td>£7,201</td><td>£7,449</td><td>£7,709</td><td>£8,171</td><td>£8,644</td><td>£39,174</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>£19,201</td><td>£30,109</td><td>£33,788</td><td>£35,815</td><td>£30,621</td><td>£149,535</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>