<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>£28,380</td><td>£28,806</td><td>£29,238</td><td>£29,969</td><td>£30,718</td><td>£147,110</td></tr><tr><td>Total Expenses</td><td>£18,673</td><td>£18,766</td><td>£18,850</td><td>£18,965</td><td>£19,083</td><td>£94,337</td></tr><tr><td>Profit Before Tax</td><td>£9,707</td><td>£10,040</td><td>£10,388</td><td>£11,004</td><td>£11,635</td><td>£52,774</td></tr><tr><td>Profit After Tax      </td><td>£7,862</td><td>£8,132</td><td>£8,414</td><td>£8,913</td><td>£9,425</td><td>£42,747</td></tr><tr><td>Change In Property Value</td><td>£12,900</td><td>£24,360</td><td>£28,036</td><td>£29,718</td><td>£23,626</td><td>£118,638</td></tr><tr><td>Net Return</td><td>£20,762</td><td>£32,492</td><td>£36,450</td><td>£38,631</td><td>£33,050</td><td>£161,385</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>