<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>£26,952</td><td>£27,356</td><td>£28,040</td><td>£28,741</td><td>£29,603</td><td>£140,693</td></tr><tr><td>Total Expenses</td><td>£18,470</td><td>£18,522</td><td>£18,601</td><td>£18,682</td><td>£18,779</td><td>£93,055</td></tr><tr><td>Profit Before Tax</td><td>£8,482</td><td>£8,834</td><td>£9,439</td><td>£10,059</td><td>£10,824</td><td>£47,639</td></tr><tr><td>Profit After Tax      </td><td>£6,870</td><td>£7,156</td><td>£7,646</td><td>£8,148</td><td>£8,768</td><td>£38,587</td></tr><tr><td>Change In Property Value</td><td>£11,550</td><td>£11,897</td><td>£22,465</td><td>£25,855</td><td>£27,406</td><td>£99,172</td></tr><tr><td>Net Return</td><td>£18,420</td><td>£19,052</td><td>£30,110</td><td>£34,002</td><td>£36,174</td><td>£137,759</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>