<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>£27,276</td><td>£27,685</td><td>£28,100</td><td>£28,803</td><td>£29,523</td><td>£141,387</td></tr><tr><td>Total Expenses</td><td>£18,724</td><td>£18,815</td><td>£18,897</td><td>£19,009</td><td>£19,124</td><td>£94,569</td></tr><tr><td>Profit Before Tax</td><td>£8,552</td><td>£8,871</td><td>£9,203</td><td>£9,794</td><td>£10,399</td><td>£46,819</td></tr><tr><td>Profit After Tax      </td><td>£6,927</td><td>£7,185</td><td>£7,455</td><td>£7,933</td><td>£8,423</td><td>£37,923</td></tr><tr><td>Change In Property Value</td><td>£10,875</td><td>£20,064</td><td>£25,627</td><td>£29,494</td><td>£20,842</td><td>£106,902</td></tr><tr><td>Net Return</td><td>£17,802</td><td>£27,249</td><td>£33,081</td><td>£37,427</td><td>£29,266</td><td>£144,826</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>