<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>£27,132</td><td>£27,539</td><td>£27,952</td><td>£28,651</td><td>£29,367</td><td>£140,641</td></tr><tr><td>Total Expenses</td><td>£18,146</td><td>£18,237</td><td>£18,319</td><td>£18,431</td><td>£18,545</td><td>£91,679</td></tr><tr><td>Profit Before Tax</td><td>£8,986</td><td>£9,302</td><td>£9,633</td><td>£10,220</td><td>£10,822</td><td>£48,962</td></tr><tr><td>Profit After Tax      </td><td>£7,278</td><td>£7,535</td><td>£7,803</td><td>£8,278</td><td>£8,766</td><td>£39,659</td></tr><tr><td>Change In Property Value</td><td>£12,525</td><td>£23,651</td><td>£27,221</td><td>£28,854</td><td>£22,939</td><td>£115,190</td></tr><tr><td>Net Return</td><td>£19,803</td><td>£31,186</td><td>£35,023</td><td>£37,132</td><td>£31,705</td><td>£154,849</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>