<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>£28,248</td><td>£28,672</td><td>£29,102</td><td>£29,829</td><td>£30,575</td><td>£146,426</td></tr><tr><td>Total Expenses</td><td>£18,596</td><td>£18,688</td><td>£18,772</td><td>£18,887</td><td>£19,004</td><td>£93,946</td></tr><tr><td>Profit Before Tax</td><td>£9,652</td><td>£9,984</td><td>£10,330</td><td>£10,943</td><td>£11,571</td><td>£52,480</td></tr><tr><td>Profit After Tax      </td><td>£7,818</td><td>£8,087</td><td>£8,367</td><td>£8,864</td><td>£9,373</td><td>£42,508</td></tr><tr><td>Change In Property Value</td><td>£12,840</td><td>£24,246</td><td>£27,905</td><td>£29,579</td><td>£23,516</td><td>£118,087</td></tr><tr><td>Net Return</td><td>£20,658</td><td>£32,333</td><td>£36,272</td><td>£38,443</td><td>£32,888</td><td>£160,595</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>31%</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>