<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>£17,378</td><td>£17,466</td><td>£17,545</td><td>£17,651</td><td>£17,760</td><td>£87,800</td></tr><tr><td>Profit Before Tax</td><td>£7,702</td><td>£7,991</td><td>£8,293</td><td>£8,833</td><td>£9,386</td><td>£42,205</td></tr><tr><td>Profit After Tax      </td><td>£6,239</td><td>£6,472</td><td>£6,718</td><td>£7,155</td><td>£7,603</td><td>£34,186</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>£16,239</td><td>£24,922</td><td>£30,282</td><td>£34,275</td><td>£26,768</td><td>£132,487</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>