<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>£26,988</td><td>£27,393</td><td>£27,804</td><td>£28,499</td><td>£29,211</td><td>£139,895</td></tr><tr><td>Total Expenses</td><td>£18,059</td><td>£18,149</td><td>£18,232</td><td>£18,343</td><td>£18,457</td><td>£91,240</td></tr><tr><td>Profit Before Tax</td><td>£8,929</td><td>£9,243</td><td>£9,572</td><td>£10,156</td><td>£10,754</td><td>£48,655</td></tr><tr><td>Profit After Tax      </td><td>£7,233</td><td>£7,487</td><td>£7,753</td><td>£8,226</td><td>£8,711</td><td>£39,410</td></tr><tr><td>Change In Property Value</td><td>£12,457</td><td>£23,523</td><td>£27,073</td><td>£28,697</td><td>£22,814</td><td>£114,565</td></tr><tr><td>Net Return</td><td>£19,690</td><td>£31,010</td><td>£34,826</td><td>£36,924</td><td>£31,525</td><td>£153,975</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>