<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>£28,056</td><td>£28,477</td><td>£28,904</td><td>£29,627</td><td>£30,367</td><td>£145,431</td></tr><tr><td>Total Expenses</td><td>£18,480</td><td>£18,572</td><td>£18,656</td><td>£18,770</td><td>£18,887</td><td>£93,364</td></tr><tr><td>Profit Before Tax</td><td>£9,576</td><td>£9,905</td><td>£10,248</td><td>£10,857</td><td>£11,481</td><td>£52,066</td></tr><tr><td>Profit After Tax      </td><td>£7,757</td><td>£8,023</td><td>£8,301</td><td>£8,794</td><td>£9,299</td><td>£42,174</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£24,076</td><td>£27,710</td><td>£29,372</td><td>£23,351</td><td>£117,259</td></tr><tr><td>Net Return</td><td>£20,507</td><td>£32,099</td><td>£36,011</td><td>£38,166</td><td>£32,650</td><td>£159,433</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>