<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>£29,244</td><td>£29,683</td><td>£30,128</td><td>£30,881</td><td>£31,653</td><td>£151,589</td></tr><tr><td>Total Expenses</td><td>£19,402</td><td>£19,495</td><td>£19,581</td><td>£19,698</td><td>£19,818</td><td>£97,994</td></tr><tr><td>Profit Before Tax</td><td>£9,842</td><td>£10,187</td><td>£10,547</td><td>£11,183</td><td>£11,835</td><td>£53,595</td></tr><tr><td>Profit After Tax      </td><td>£7,972</td><td>£8,252</td><td>£8,543</td><td>£9,058</td><td>£9,587</td><td>£43,412</td></tr><tr><td>Change In Property Value</td><td>£13,499</td><td>£25,490</td><td>£29,336</td><td>£31,096</td><td>£24,722</td><td>£124,143</td></tr><tr><td>Net Return</td><td>£21,471</td><td>£33,741</td><td>£37,879</td><td>£40,155</td><td>£34,308</td><td>£167,554</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>