<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>£29,256</td><td>£29,695</td><td>£30,140</td><td>£30,894</td><td>£31,666</td><td>£151,651</td></tr><tr><td>Total Expenses</td><td>£19,404</td><td>£19,498</td><td>£19,584</td><td>£19,701</td><td>£19,821</td><td>£98,008</td></tr><tr><td>Profit Before Tax</td><td>£9,852</td><td>£10,197</td><td>£10,556</td><td>£11,193</td><td>£11,845</td><td>£53,643</td></tr><tr><td>Profit After Tax      </td><td>£7,980</td><td>£8,259</td><td>£8,551</td><td>£9,066</td><td>£9,595</td><td>£43,451</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£25,493</td><td>£29,340</td><td>£31,100</td><td>£24,724</td><td>£124,156</td></tr><tr><td>Net Return</td><td>£21,480</td><td>£33,752</td><td>£37,890</td><td>£40,166</td><td>£34,319</td><td>£167,607</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>