<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>£26,808</td><td>£27,210</td><td>£27,618</td><td>£28,309</td><td>£29,016</td><td>£138,962</td></tr><tr><td>Total Expenses</td><td>£18,436</td><td>£18,526</td><td>£18,608</td><td>£18,719</td><td>£18,832</td><td>£93,120</td></tr><tr><td>Profit Before Tax</td><td>£8,372</td><td>£8,684</td><td>£9,011</td><td>£9,590</td><td>£10,185</td><td>£45,842</td></tr><tr><td>Profit After Tax      </td><td>£6,782</td><td>£7,034</td><td>£7,299</td><td>£7,768</td><td>£8,249</td><td>£37,132</td></tr><tr><td>Change In Property Value</td><td>£10,688</td><td>£19,718</td><td>£25,185</td><td>£28,985</td><td>£20,483</td><td>£105,059</td></tr><tr><td>Net Return</td><td>£17,469</td><td>£26,753</td><td>£32,483</td><td>£36,754</td><td>£28,733</td><td>£142,191</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>24%</td><td>27%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>