<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>£27,444</td><td>£27,856</td><td>£28,273</td><td>£28,980</td><td>£29,705</td><td>£142,258</td></tr><tr><td>Total Expenses</td><td>£19,222</td><td>£19,313</td><td>£19,395</td><td>£19,508</td><td>£19,623</td><td>£97,061</td></tr><tr><td>Profit Before Tax</td><td>£8,222</td><td>£8,543</td><td>£8,878</td><td>£9,472</td><td>£10,082</td><td>£45,197</td></tr><tr><td>Profit After Tax      </td><td>£6,660</td><td>£6,920</td><td>£7,191</td><td>£7,673</td><td>£8,166</td><td>£36,610</td></tr><tr><td>Change In Property Value</td><td>£11,249</td><td>£20,754</td><td>£26,507</td><td>£30,508</td><td>£21,559</td><td>£110,576</td></tr><tr><td>Net Return</td><td>£17,909</td><td>£27,674</td><td>£33,699</td><td>£38,180</td><td>£29,725</td><td>£147,186</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>