<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>£26,532</td><td>£26,930</td><td>£27,334</td><td>£28,017</td><td>£28,718</td><td>£137,531</td></tr><tr><td>Total Expenses</td><td>£18,649</td><td>£18,739</td><td>£18,821</td><td>£18,931</td><td>£19,043</td><td>£94,183</td></tr><tr><td>Profit Before Tax</td><td>£7,883</td><td>£8,191</td><td>£8,513</td><td>£9,087</td><td>£9,674</td><td>£43,348</td></tr><tr><td>Profit After Tax      </td><td>£6,385</td><td>£6,635</td><td>£6,896</td><td>£7,360</td><td>£7,836</td><td>£35,112</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>£17,260</td><td>£26,699</td><td>£32,523</td><td>£36,854</td><td>£28,679</td><td>£142,014</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>