<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>£26,172</td><td>£26,565</td><td>£26,963</td><td>£27,637</td><td>£28,328</td><td>£135,665</td></tr><tr><td>Total Expenses</td><td>£16,920</td><td>£16,972</td><td>£17,022</td><td>£17,100</td><td>£17,180</td><td>£85,194</td></tr><tr><td>Profit Before Tax</td><td>£9,252</td><td>£9,593</td><td>£9,941</td><td>£10,537</td><td>£11,148</td><td>£50,471</td></tr><tr><td>Profit After Tax      </td><td>£7,494</td><td>£7,770</td><td>£8,052</td><td>£8,535</td><td>£9,030</td><td>£40,881</td></tr><tr><td>Change In Property Value</td><td>£15,015</td><td>£24,421</td><td>£28,106</td><td>£29,793</td><td>£26,317</td><td>£123,651</td></tr><tr><td>Net Return</td><td>£22,509</td><td>£32,191</td><td>£36,158</td><td>£38,328</td><td>£35,347</td><td>£164,532</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>29%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>26%</td><td>28%</td><td>25%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>