<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>£28,368</td><td>£28,794</td><td>£29,225</td><td>£29,956</td><td>£30,705</td><td>£147,048</td></tr><tr><td>Total Expenses</td><td>£19,393</td><td>£19,485</td><td>£19,570</td><td>£19,684</td><td>£19,802</td><td>£97,934</td></tr><tr><td>Profit Before Tax</td><td>£8,975</td><td>£9,308</td><td>£9,656</td><td>£10,272</td><td>£10,903</td><td>£49,114</td></tr><tr><td>Profit After Tax      </td><td>£7,270</td><td>£7,540</td><td>£7,821</td><td>£8,320</td><td>£8,831</td><td>£39,782</td></tr><tr><td>Change In Property Value</td><td>£11,310</td><td>£20,867</td><td>£26,652</td><td>£30,674</td><td>£21,676</td><td>£111,178</td></tr><tr><td>Net Return</td><td>£18,580</td><td>£28,407</td><td>£34,473</td><td>£38,994</td><td>£30,508</td><td>£150,961</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>23%</td><td>27%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>