<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>£26,628</td><td>£27,027</td><td>£27,703</td><td>£28,396</td><td>£29,248</td><td>£139,002</td></tr><tr><td>Total Expenses</td><td>£18,041</td><td>£18,092</td><td>£18,171</td><td>£18,251</td><td>£18,347</td><td>£90,902</td></tr><tr><td>Profit Before Tax</td><td>£8,587</td><td>£8,935</td><td>£9,532</td><td>£10,145</td><td>£10,901</td><td>£48,100</td></tr><tr><td>Profit After Tax      </td><td>£6,956</td><td>£7,237</td><td>£7,721</td><td>£8,217</td><td>£8,830</td><td>£38,961</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,709</td><td>£13,522</td><td>£17,994</td><td>£20,892</td><td>£63,742</td></tr><tr><td>Net Return</td><td>£12,581</td><td>£12,947</td><td>£21,243</td><td>£26,211</td><td>£29,722</td><td>£102,703</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>