<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>£25,992</td><td>£26,382</td><td>£26,778</td><td>£27,447</td><td>£28,133</td><td>£134,732</td></tr><tr><td>Total Expenses</td><td>£17,468</td><td>£17,557</td><td>£17,637</td><td>£17,746</td><td>£17,857</td><td>£88,264</td></tr><tr><td>Profit Before Tax</td><td>£8,524</td><td>£8,825</td><td>£9,140</td><td>£9,701</td><td>£10,276</td><td>£46,467</td></tr><tr><td>Profit After Tax      </td><td>£6,905</td><td>£7,148</td><td>£7,404</td><td>£7,858</td><td>£8,324</td><td>£37,639</td></tr><tr><td>Change In Property Value</td><td>£11,999</td><td>£22,657</td><td>£26,076</td><td>£27,641</td><td>£21,975</td><td>£110,347</td></tr><tr><td>Net Return</td><td>£18,903</td><td>£29,806</td><td>£33,480</td><td>£35,499</td><td>£30,298</td><td>£147,986</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</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>