<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>£26,268</td><td>£26,662</td><td>£27,062</td><td>£27,738</td><td>£28,432</td><td>£136,162</td></tr><tr><td>Total Expenses</td><td>£17,432</td><td>£17,522</td><td>£17,603</td><td>£17,712</td><td>£17,824</td><td>£88,094</td></tr><tr><td>Profit Before Tax</td><td>£8,836</td><td>£9,140</td><td>£9,459</td><td>£10,026</td><td>£10,608</td><td>£48,069</td></tr><tr><td>Profit After Tax      </td><td>£7,157</td><td>£7,404</td><td>£7,662</td><td>£8,121</td><td>£8,592</td><td>£38,936</td></tr><tr><td>Change In Property Value</td><td>£11,940</td><td>£22,547</td><td>£25,949</td><td>£27,506</td><td>£21,867</td><td>£109,809</td></tr><tr><td>Net Return</td><td>£19,097</td><td>£29,950</td><td>£33,611</td><td>£35,627</td><td>£30,460</td><td>£148,745</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>