<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>£27,900</td><td>£28,319</td><td>£28,743</td><td>£29,462</td><td>£30,198</td><td>£144,622</td></tr><tr><td>Total Expenses</td><td>£17,769</td><td>£17,823</td><td>£17,876</td><td>£17,958</td><td>£18,042</td><td>£89,468</td></tr><tr><td>Profit Before Tax</td><td>£10,131</td><td>£10,495</td><td>£10,867</td><td>£11,504</td><td>£12,156</td><td>£55,154</td></tr><tr><td>Profit After Tax      </td><td>£8,206</td><td>£8,501</td><td>£8,803</td><td>£9,318</td><td>£9,846</td><td>£44,675</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>£21,706</td><td>£33,994</td><td>£38,142</td><td>£40,418</td><td>£34,571</td><td>£168,831</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>