<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>£29,700</td><td>£30,145</td><td>£30,598</td><td>£31,363</td><td>£32,147</td><td>£153,953</td></tr><tr><td>Total Expenses</td><td>£18,882</td><td>£18,939</td><td>£18,994</td><td>£19,081</td><td>£19,170</td><td>£95,067</td></tr><tr><td>Profit Before Tax</td><td>£10,818</td><td>£11,207</td><td>£11,603</td><td>£12,281</td><td>£12,976</td><td>£58,886</td></tr><tr><td>Profit After Tax      </td><td>£8,763</td><td>£9,077</td><td>£9,399</td><td>£9,948</td><td>£10,511</td><td>£47,697</td></tr><tr><td>Change In Property Value</td><td>£14,370</td><td>£27,135</td><td>£31,230</td><td>£33,104</td><td>£26,318</td><td>£132,158</td></tr><tr><td>Net Return</td><td>£23,133</td><td>£36,213</td><td>£40,629</td><td>£43,052</td><td>£36,829</td><td>£179,855</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>115%</td></tr></tbody></table></div></div></template></turbo-stream>