<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>£26,556</td><td>£26,954</td><td>£27,359</td><td>£28,043</td><td>£28,744</td><td>£137,655</td></tr><tr><td>Total Expenses</td><td>£17,602</td><td>£17,692</td><td>£17,773</td><td>£17,883</td><td>£17,996</td><td>£88,945</td></tr><tr><td>Profit Before Tax</td><td>£8,954</td><td>£9,263</td><td>£9,586</td><td>£10,159</td><td>£10,748</td><td>£48,710</td></tr><tr><td>Profit After Tax      </td><td>£7,253</td><td>£7,503</td><td>£7,764</td><td>£8,229</td><td>£8,706</td><td>£39,455</td></tr><tr><td>Change In Property Value</td><td>£12,071</td><td>£22,794</td><td>£26,234</td><td>£27,808</td><td>£22,107</td><td>£111,014</td></tr><tr><td>Net Return</td><td>£19,324</td><td>£30,297</td><td>£33,998</td><td>£36,037</td><td>£30,813</td><td>£150,469</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>