<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>£26,136</td><td>£26,528</td><td>£26,926</td><td>£27,599</td><td>£28,289</td><td>£135,478</td></tr><tr><td>Total Expenses</td><td>£17,355</td><td>£17,444</td><td>£17,525</td><td>£17,634</td><td>£17,746</td><td>£87,703</td></tr><tr><td>Profit Before Tax</td><td>£8,781</td><td>£9,084</td><td>£9,401</td><td>£9,965</td><td>£10,543</td><td>£47,775</td></tr><tr><td>Profit After Tax      </td><td>£7,113</td><td>£7,358</td><td>£7,615</td><td>£8,072</td><td>£8,540</td><td>£38,698</td></tr><tr><td>Change In Property Value</td><td>£11,880</td><td>£22,433</td><td>£25,819</td><td>£27,368</td><td>£21,757</td><td>£109,257</td></tr><tr><td>Net Return</td><td>£18,993</td><td>£29,791</td><td>£33,434</td><td>£35,440</td><td>£30,298</td><td>£147,955</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>