<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>£27,060</td><td>£27,466</td><td>£27,878</td><td>£28,575</td><td>£29,289</td><td>£140,268</td></tr><tr><td>Total Expenses</td><td>£17,898</td><td>£17,988</td><td>£18,071</td><td>£18,182</td><td>£18,296</td><td>£90,435</td></tr><tr><td>Profit Before Tax</td><td>£9,162</td><td>£9,478</td><td>£9,807</td><td>£10,393</td><td>£10,993</td><td>£49,833</td></tr><tr><td>Profit After Tax      </td><td>£7,421</td><td>£7,677</td><td>£7,944</td><td>£8,418</td><td>£8,904</td><td>£40,365</td></tr><tr><td>Change In Property Value</td><td>£12,300</td><td>£23,227</td><td>£26,732</td><td>£28,335</td><td>£22,527</td><td>£113,120</td></tr><tr><td>Net Return</td><td>£19,721</td><td>£30,903</td><td>£34,676</td><td>£36,754</td><td>£31,431</td><td>£153,485</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>