<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>£26,976</td><td>£27,381</td><td>£28,065</td><td>£28,767</td><td>£29,630</td><td>£140,818</td></tr><tr><td>Total Expenses</td><td>£18,274</td><td>£18,326</td><td>£18,405</td><td>£18,486</td><td>£18,583</td><td>£92,075</td></tr><tr><td>Profit Before Tax</td><td>£8,702</td><td>£9,055</td><td>£9,660</td><td>£10,280</td><td>£11,046</td><td>£48,743</td></tr><tr><td>Profit After Tax      </td><td>£7,049</td><td>£7,334</td><td>£7,825</td><td>£8,327</td><td>£8,948</td><td>£39,482</td></tr><tr><td>Change In Property Value</td><td>£13,300</td><td>£13,766</td><td>£22,389</td><td>£25,767</td><td>£27,313</td><td>£102,535</td></tr><tr><td>Net Return</td><td>£20,349</td><td>£21,100</td><td>£30,213</td><td>£34,094</td><td>£36,261</td><td>£142,017</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>