<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>£26,340</td><td>£26,735</td><td>£27,136</td><td>£27,815</td><td>£28,510</td><td>£136,536</td></tr><tr><td>Total Expenses</td><td>£17,472</td><td>£17,561</td><td>£17,642</td><td>£17,752</td><td>£17,864</td><td>£88,292</td></tr><tr><td>Profit Before Tax</td><td>£8,868</td><td>£9,174</td><td>£9,494</td><td>£10,062</td><td>£10,646</td><td>£48,244</td></tr><tr><td>Profit After Tax      </td><td>£7,183</td><td>£7,431</td><td>£7,690</td><td>£8,151</td><td>£8,623</td><td>£39,077</td></tr><tr><td>Change In Property Value</td><td>£11,970</td><td>£22,603</td><td>£26,014</td><td>£27,575</td><td>£21,922</td><td>£110,085</td></tr><tr><td>Net Return</td><td>£19,153</td><td>£30,034</td><td>£33,704</td><td>£35,726</td><td>£30,545</td><td>£149,163</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>