<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>£28,944</td><td>£29,378</td><td>£29,819</td><td>£30,564</td><td>£31,328</td><td>£150,034</td></tr><tr><td>Total Expenses</td><td>£19,003</td><td>£19,097</td><td>£19,182</td><td>£19,298</td><td>£19,417</td><td>£95,996</td></tr><tr><td>Profit Before Tax</td><td>£9,941</td><td>£10,282</td><td>£10,637</td><td>£11,266</td><td>£11,911</td><td>£54,037</td></tr><tr><td>Profit After Tax      </td><td>£8,052</td><td>£8,328</td><td>£8,616</td><td>£9,126</td><td>£9,648</td><td>£43,770</td></tr><tr><td>Change In Property Value</td><td>£13,155</td><td>£24,841</td><td>£28,590</td><td>£30,305</td><td>£24,093</td><td>£120,984</td></tr><tr><td>Net Return</td><td>£21,207</td><td>£33,169</td><td>£37,206</td><td>£39,431</td><td>£33,741</td><td>£164,754</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>