<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>£26,052</td><td>£26,443</td><td>£26,839</td><td>£27,510</td><td>£28,198</td><td>£135,043</td></tr><tr><td>Total Expenses</td><td>£18,345</td><td>£18,434</td><td>£18,515</td><td>£18,624</td><td>£18,735</td><td>£92,653</td></tr><tr><td>Profit Before Tax</td><td>£7,707</td><td>£8,009</td><td>£8,325</td><td>£8,887</td><td>£9,463</td><td>£42,390</td></tr><tr><td>Profit After Tax      </td><td>£6,243</td><td>£6,487</td><td>£6,743</td><td>£7,198</td><td>£7,665</td><td>£34,336</td></tr><tr><td>Change In Property Value</td><td>£10,676</td><td>£19,697</td><td>£25,157</td><td>£28,954</td><td>£20,461</td><td>£104,945</td></tr><tr><td>Net Return</td><td>£16,919</td><td>£26,184</td><td>£31,900</td><td>£36,152</td><td>£28,126</td><td>£139,281</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>