<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>£26,004</td><td>£26,394</td><td>£26,790</td><td>£27,460</td><td>£28,146</td><td>£134,794</td></tr><tr><td>Total Expenses</td><td>£17,470</td><td>£17,559</td><td>£17,640</td><td>£17,749</td><td>£17,860</td><td>£88,279</td></tr><tr><td>Profit Before Tax</td><td>£8,534</td><td>£8,835</td><td>£9,150</td><td>£9,711</td><td>£10,286</td><td>£46,515</td></tr><tr><td>Profit After Tax      </td><td>£6,912</td><td>£7,156</td><td>£7,411</td><td>£7,866</td><td>£8,332</td><td>£37,677</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£22,660</td><td>£26,080</td><td>£27,644</td><td>£21,977</td><td>£110,361</td></tr><tr><td>Net Return</td><td>£18,912</td><td>£29,816</td><td>£33,491</td><td>£35,510</td><td>£30,309</td><td>£148,039</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>