<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>£27,648</td><td>£28,063</td><td>£28,764</td><td>£29,483</td><td>£30,368</td><td>£144,326</td></tr><tr><td>Total Expenses</td><td>£18,936</td><td>£18,989</td><td>£19,070</td><td>£19,153</td><td>£19,252</td><td>£95,402</td></tr><tr><td>Profit Before Tax</td><td>£8,712</td><td>£9,073</td><td>£9,694</td><td>£10,330</td><td>£11,116</td><td>£48,925</td></tr><tr><td>Profit After Tax      </td><td>£7,056</td><td>£7,349</td><td>£7,852</td><td>£8,367</td><td>£9,004</td><td>£39,629</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£12,206</td><td>£23,048</td><td>£26,526</td><td>£28,118</td><td>£101,748</td></tr><tr><td>Net Return</td><td>£18,906</td><td>£19,555</td><td>£30,900</td><td>£34,894</td><td>£37,121</td><td>£141,377</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>