<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>£27,300</td><td>£27,710</td><td>£28,125</td><td>£28,828</td><td>£29,549</td><td>£141,512</td></tr><tr><td>Total Expenses</td><td>£18,244</td><td>£18,334</td><td>£18,417</td><td>£18,529</td><td>£18,644</td><td>£92,168</td></tr><tr><td>Profit Before Tax</td><td>£9,057</td><td>£9,375</td><td>£9,708</td><td>£10,299</td><td>£10,905</td><td>£49,344</td></tr><tr><td>Profit After Tax      </td><td>£7,336</td><td>£7,594</td><td>£7,864</td><td>£8,342</td><td>£8,833</td><td>£39,969</td></tr><tr><td>Change In Property Value</td><td>£12,600</td><td>£23,793</td><td>£27,384</td><td>£29,027</td><td>£23,076</td><td>£115,879</td></tr><tr><td>Net Return</td><td>£19,936</td><td>£31,387</td><td>£35,247</td><td>£37,369</td><td>£31,909</td><td>£155,848</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>