<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>£17,376</td><td>£17,464</td><td>£17,543</td><td>£17,650</td><td>£17,758</td><td>£87,792</td></tr><tr><td>Profit Before Tax</td><td>£7,704</td><td>£7,992</td><td>£8,295</td><td>£8,834</td><td>£9,388</td><td>£42,213</td></tr><tr><td>Profit After Tax      </td><td>£6,240</td><td>£6,474</td><td>£6,719</td><td>£7,156</td><td>£7,604</td><td>£34,192</td></tr><tr><td>Change In Property Value</td><td>£9,999</td><td>£18,448</td><td>£23,562</td><td>£27,117</td><td>£19,163</td><td>£98,289</td></tr><tr><td>Net Return</td><td>£16,239</td><td>£24,921</td><td>£30,281</td><td>£34,273</td><td>£26,767</td><td>£132,481</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>