<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>£28,488</td><td>£28,915</td><td>£29,349</td><td>£30,083</td><td>£30,835</td><td>£147,670</td></tr><tr><td>Total Expenses</td><td>£18,737</td><td>£18,830</td><td>£18,914</td><td>£19,029</td><td>£19,147</td><td>£94,658</td></tr><tr><td>Profit Before Tax</td><td>£9,751</td><td>£10,085</td><td>£10,435</td><td>£11,053</td><td>£11,688</td><td>£53,012</td></tr><tr><td>Profit After Tax      </td><td>£7,898</td><td>£8,169</td><td>£8,452</td><td>£8,953</td><td>£9,467</td><td>£42,940</td></tr><tr><td>Change In Property Value</td><td>£12,950</td><td>£24,453</td><td>£28,143</td><td>£29,832</td><td>£23,716</td><td>£119,094</td></tr><tr><td>Net Return</td><td>£20,848</td><td>£32,622</td><td>£36,595</td><td>£38,785</td><td>£33,183</td><td>£162,033</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>