<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>£28,668</td><td>£29,098</td><td>£29,534</td><td>£30,273</td><td>£31,030</td><td>£148,603</td></tr><tr><td>Total Expenses</td><td>£19,056</td><td>£19,149</td><td>£19,234</td><td>£19,349</td><td>£19,468</td><td>£96,255</td></tr><tr><td>Profit Before Tax</td><td>£9,612</td><td>£9,949</td><td>£10,301</td><td>£10,924</td><td>£11,562</td><td>£52,348</td></tr><tr><td>Profit After Tax      </td><td>£7,786</td><td>£8,059</td><td>£8,344</td><td>£8,848</td><td>£9,365</td><td>£42,402</td></tr><tr><td>Change In Property Value</td><td>£13,230</td><td>£24,983</td><td>£28,753</td><td>£30,478</td><td>£24,230</td><td>£121,673</td></tr><tr><td>Net Return</td><td>£21,016</td><td>£33,041</td><td>£37,096</td><td>£39,326</td><td>£33,595</td><td>£164,075</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>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>115%</td></tr></tbody></table></div></div></template></turbo-stream>