<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>£25,080</td><td>£25,456</td><td>£25,838</td><td>£26,484</td><td>£27,146</td><td>£130,004</td></tr><tr><td>Total Expenses</td><td>£15,878</td><td>£15,928</td><td>£15,977</td><td>£16,052</td><td>£16,128</td><td>£79,963</td></tr><tr><td>Profit Before Tax</td><td>£9,202</td><td>£9,528</td><td>£9,861</td><td>£10,432</td><td>£11,018</td><td>£50,042</td></tr><tr><td>Profit After Tax      </td><td>£7,454</td><td>£7,718</td><td>£7,988</td><td>£8,450</td><td>£8,924</td><td>£40,534</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£18,450</td><td>£23,565</td><td>£27,121</td><td>£19,165</td><td>£98,301</td></tr><tr><td>Net Return</td><td>£17,454</td><td>£26,168</td><td>£31,553</td><td>£35,571</td><td>£28,090</td><td>£138,835</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>14%</td><td>20%</td><td>25%</td><td>28%</td><td>22%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>